[UMCCA] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
14-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 0.17%
YoY- -41.21%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 214,180 237,960 189,468 154,185 235,144 180,737 111,405 11.49%
PBT 94,555 121,963 90,746 72,775 123,337 95,298 35,117 17.93%
Tax -18,085 -28,182 -20,470 -14,993 -25,057 -17,614 -6,542 18.44%
NP 76,470 93,781 70,276 57,782 98,280 77,684 28,575 17.81%
-
NP to SH 76,470 93,781 70,276 57,782 98,280 77,684 28,575 17.81%
-
Tax Rate 19.13% 23.11% 22.56% 20.60% 20.32% 18.48% 18.63% -
Total Cost 137,710 144,179 119,192 96,403 136,864 103,053 82,830 8.83%
-
Net Worth 1,071,971 1,037,021 1,569,933 803,850 864,236 616,377 567,092 11.18%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 52,881 55,657 37,443 49,129 73,688 46,901 18,763 18.83%
Div Payout % 69.15% 59.35% 53.28% 85.03% 74.98% 60.37% 65.66% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,071,971 1,037,021 1,569,933 803,850 864,236 616,377 567,092 11.18%
NOSH 203,796 202,543 201,531 133,975 133,990 133,995 134,064 7.22%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 35.70% 39.41% 37.09% 37.48% 41.80% 42.98% 25.65% -
ROE 7.13% 9.04% 4.48% 7.19% 11.37% 12.60% 5.04% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 105.09 117.49 94.01 115.08 175.49 134.88 83.10 3.98%
EPS 37.52 46.30 34.87 43.13 73.35 57.98 21.31 9.87%
DPS 26.00 27.50 18.58 36.67 55.00 35.00 14.00 10.85%
NAPS 5.26 5.12 7.79 6.00 6.45 4.60 4.23 3.69%
Adjusted Per Share Value based on latest NOSH - 133,975
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 102.10 113.44 90.32 73.50 112.10 86.16 53.11 11.49%
EPS 36.45 44.71 33.50 27.55 46.85 37.03 13.62 17.81%
DPS 25.21 26.53 17.85 23.42 35.13 22.36 8.94 18.84%
NAPS 5.1102 4.9436 7.4841 3.8321 4.1199 2.9384 2.7034 11.18%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 7.16 6.70 7.20 5.33 3.40 6.75 4.48 -
P/RPS 6.81 5.70 7.66 4.63 1.94 5.00 5.39 3.97%
P/EPS 19.08 14.47 20.65 12.36 4.64 11.64 21.02 -1.59%
EY 5.24 6.91 4.84 8.09 21.57 8.59 4.76 1.61%
DY 3.63 4.10 2.58 6.88 16.18 5.19 3.13 2.49%
P/NAPS 1.36 1.31 0.92 0.89 0.53 1.47 1.06 4.23%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 15/12/11 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 -
Price 7.04 6.71 6.99 5.33 3.80 7.00 4.42 -
P/RPS 6.70 5.71 7.44 4.63 2.17 5.19 5.32 3.91%
P/EPS 18.76 14.49 20.05 12.36 5.18 12.07 20.74 -1.65%
EY 5.33 6.90 4.99 8.09 19.30 8.28 4.82 1.68%
DY 3.69 4.10 2.66 6.88 14.47 5.00 3.17 2.56%
P/NAPS 1.34 1.31 0.90 0.89 0.59 1.52 1.04 4.31%

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