[UMCCA] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 11.23%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 206,392 248,306 193,110 165,267 216,769 192,809 123,250 8.96%
PBT 86,500 123,155 95,689 81,325 98,775 108,368 54,017 8.15%
Tax -15,240 -26,825 -22,748 -17,055 -22,840 -18,835 -9,088 8.98%
NP 71,260 96,330 72,941 64,270 75,935 89,533 44,929 7.98%
-
NP to SH 71,260 96,330 72,941 64,270 75,935 89,533 44,929 7.98%
-
Tax Rate 17.62% 21.78% 23.77% 20.97% 23.12% 17.38% 16.82% -
Total Cost 135,132 151,976 120,169 100,997 140,834 103,276 78,321 9.50%
-
Net Worth 1,069,754 1,043,042 993,559 804,098 864,660 637,796 581,397 10.68%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 52,881 55,657 37,443 49,129 73,688 46,901 18,763 18.83%
Div Payout % 74.21% 57.78% 51.33% 76.44% 97.04% 52.38% 41.76% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,069,754 1,043,042 993,559 804,098 864,660 637,796 581,397 10.68%
NOSH 204,541 202,926 202,354 134,016 134,055 133,990 133,962 7.30%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 34.53% 38.79% 37.77% 38.89% 35.03% 46.44% 36.45% -
ROE 6.66% 9.24% 7.34% 7.99% 8.78% 14.04% 7.73% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 100.90 122.36 95.43 123.32 161.70 143.90 92.00 1.54%
EPS 34.84 47.47 36.05 47.96 56.64 66.82 33.54 0.63%
DPS 26.00 27.50 18.50 36.67 55.00 35.00 14.00 10.85%
NAPS 5.23 5.14 4.91 6.00 6.45 4.76 4.34 3.15%
Adjusted Per Share Value based on latest NOSH - 134,016
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 98.38 118.36 92.05 78.78 103.33 91.91 58.75 8.96%
EPS 33.97 45.92 34.77 30.64 36.20 42.68 21.42 7.98%
DPS 25.21 26.53 17.85 23.42 35.12 22.36 8.94 18.84%
NAPS 5.0992 4.9718 4.736 3.8329 4.1216 3.0402 2.7713 10.68%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 7.01 6.80 6.98 5.08 3.80 5.20 4.62 -
P/RPS 6.95 5.56 7.31 4.12 2.35 3.61 5.02 5.56%
P/EPS 20.12 14.32 19.36 10.59 6.71 7.78 13.78 6.50%
EY 4.97 6.98 5.16 9.44 14.91 12.85 7.26 -6.11%
DY 3.71 4.04 2.65 7.22 14.47 6.73 3.03 3.42%
P/NAPS 1.34 1.32 1.42 0.85 0.59 1.09 1.06 3.98%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 26/03/07 -
Price 7.34 7.36 7.06 5.20 3.90 4.90 4.86 -
P/RPS 7.27 6.01 7.40 4.22 2.41 3.41 5.28 5.47%
P/EPS 21.07 15.50 19.59 10.84 6.89 7.33 14.49 6.43%
EY 4.75 6.45 5.11 9.22 14.52 13.64 6.90 -6.02%
DY 3.54 3.74 2.62 7.05 14.10 7.14 2.88 3.49%
P/NAPS 1.40 1.43 1.44 0.87 0.60 1.03 1.12 3.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment