[UMCCA] YoY TTM Result on 31-Jul-2008 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
10-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 10.77%
YoY- 71.4%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 232,983 179,778 164,016 246,200 150,326 111,722 105,191 14.16%
PBT 121,836 85,021 73,709 131,743 76,930 30,660 32,273 24.77%
Tax -27,789 -19,289 -16,023 -24,766 -14,515 -5,554 536 -
NP 94,047 65,732 57,686 106,977 62,415 25,106 32,809 19.17%
-
NP to SH 94,047 65,732 57,686 106,977 62,415 25,106 32,809 19.17%
-
Tax Rate 22.81% 22.69% 21.74% 18.80% 18.87% 18.11% -1.66% -
Total Cost 138,936 114,046 106,330 139,223 87,911 86,616 72,382 11.47%
-
Net Worth 1,048,713 938,023 893,487 891,041 612,258 563,107 531,867 11.97%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 50,517 31,264 53,592 73,688 41,545 17,416 14,742 22.77%
Div Payout % 53.72% 47.56% 92.90% 68.88% 66.56% 69.37% 44.93% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 1,048,713 938,023 893,487 891,041 612,258 563,107 531,867 11.97%
NOSH 202,454 134,003 133,956 133,991 133,973 134,073 133,971 7.12%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 40.37% 36.56% 35.17% 43.45% 41.52% 22.47% 31.19% -
ROE 8.97% 7.01% 6.46% 12.01% 10.19% 4.46% 6.17% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 115.08 134.16 122.44 183.74 112.21 83.33 78.52 6.57%
EPS 46.45 49.05 43.06 79.84 46.59 18.73 24.49 11.25%
DPS 25.00 23.34 40.00 55.00 31.00 13.00 11.00 14.65%
NAPS 5.18 7.00 6.67 6.65 4.57 4.20 3.97 4.53%
Adjusted Per Share Value based on latest NOSH - 133,991
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 111.07 85.70 78.19 117.37 71.66 53.26 50.15 14.16%
EPS 44.83 31.34 27.50 51.00 29.75 11.97 15.64 19.17%
DPS 24.08 14.90 25.55 35.13 19.81 8.30 7.03 22.76%
NAPS 4.9994 4.4717 4.2594 4.2477 2.9187 2.6844 2.5355 11.97%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 7.03 6.60 5.50 7.30 6.00 4.40 3.68 -
P/RPS 6.11 4.92 4.49 3.97 5.35 5.28 4.69 4.50%
P/EPS 15.13 13.45 12.77 9.14 12.88 23.50 15.03 0.11%
EY 6.61 7.43 7.83 10.94 7.76 4.26 6.65 -0.10%
DY 3.56 3.54 7.27 7.53 5.17 2.95 2.99 2.94%
P/NAPS 1.36 0.94 0.82 1.10 1.31 1.05 0.93 6.53%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 27/09/10 15/09/09 10/09/08 11/09/07 22/09/06 21/09/05 -
Price 6.42 7.33 5.34 4.13 5.90 4.54 3.74 -
P/RPS 5.58 5.46 4.36 2.25 5.26 5.45 4.76 2.68%
P/EPS 13.82 14.94 12.40 5.17 12.66 24.24 15.27 -1.64%
EY 7.24 6.69 8.06 19.33 7.90 4.12 6.55 1.68%
DY 3.89 3.18 7.49 13.32 5.25 2.86 2.94 4.77%
P/NAPS 1.24 1.05 0.80 0.62 1.29 1.08 0.94 4.72%

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