[UMCCA] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 24.46%
YoY- 171.86%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 189,468 154,185 235,144 180,737 111,405 116,276 71,034 17.75%
PBT 90,746 72,775 123,337 95,298 35,117 33,412 30,327 20.03%
Tax -20,470 -14,993 -25,057 -17,614 -6,542 1,255 -8,292 16.24%
NP 70,276 57,782 98,280 77,684 28,575 34,667 22,035 21.31%
-
NP to SH 70,276 57,782 98,280 77,684 28,575 34,667 22,035 21.31%
-
Tax Rate 22.56% 20.60% 20.32% 18.48% 18.63% -3.76% 27.34% -
Total Cost 119,192 96,403 136,864 103,053 82,830 81,609 48,999 15.96%
-
Net Worth 1,569,933 803,850 864,236 616,377 567,092 533,050 510,454 20.58%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 37,443 49,129 73,688 46,901 18,763 14,739 14,635 16.94%
Div Payout % 53.28% 85.03% 74.98% 60.37% 65.66% 42.52% 66.42% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 1,569,933 803,850 864,236 616,377 567,092 533,050 510,454 20.58%
NOSH 201,531 133,975 133,990 133,995 134,064 133,932 133,977 7.03%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 37.09% 37.48% 41.80% 42.98% 25.65% 29.81% 31.02% -
ROE 4.48% 7.19% 11.37% 12.60% 5.04% 6.50% 4.32% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 94.01 115.08 175.49 134.88 83.10 86.82 53.02 10.01%
EPS 34.87 43.13 73.35 57.98 21.31 25.88 16.45 13.33%
DPS 18.58 36.67 55.00 35.00 14.00 11.00 11.00 9.12%
NAPS 7.79 6.00 6.45 4.60 4.23 3.98 3.81 12.65%
Adjusted Per Share Value based on latest NOSH - 133,995
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 90.31 73.50 112.09 86.15 53.10 55.43 33.86 17.75%
EPS 33.50 27.54 46.85 37.03 13.62 16.52 10.50 21.32%
DPS 17.85 23.42 35.12 22.36 8.94 7.03 6.98 16.93%
NAPS 7.4834 3.8317 4.1195 2.9381 2.7031 2.5409 2.4332 20.58%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 7.20 5.33 3.40 6.75 4.48 3.90 3.48 -
P/RPS 7.66 4.63 1.94 5.00 5.39 4.49 6.56 2.61%
P/EPS 20.65 12.36 4.64 11.64 21.02 15.07 21.16 -0.40%
EY 4.84 8.09 21.57 8.59 4.76 6.64 4.73 0.38%
DY 2.58 6.88 16.18 5.19 3.13 2.82 3.16 -3.32%
P/NAPS 0.92 0.89 0.53 1.47 1.06 0.98 0.91 0.18%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 21/12/05 22/12/04 -
Price 6.99 5.33 3.80 7.00 4.42 3.96 3.78 -
P/RPS 7.44 4.63 2.17 5.19 5.32 4.56 7.13 0.71%
P/EPS 20.05 12.36 5.18 12.07 20.74 15.30 22.98 -2.24%
EY 4.99 8.09 19.30 8.28 4.82 6.54 4.35 2.31%
DY 2.66 6.88 14.47 5.00 3.17 2.78 2.91 -1.48%
P/NAPS 0.90 0.89 0.59 1.52 1.04 0.99 0.99 -1.57%

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