[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -12.45%
YoY- 5.45%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 215,801 224,434 210,288 231,382 249,121 258,838 282,040 -16.27%
PBT 96,013 106,646 94,776 108,647 125,542 134,830 148,800 -25.22%
Tax -17,413 -20,900 -18,824 -22,766 -27,448 -30,262 -33,320 -34.99%
NP 78,600 85,746 75,952 85,881 98,094 104,568 115,480 -22.53%
-
NP to SH 78,600 85,746 75,952 85,881 98,094 104,568 115,480 -22.53%
-
Tax Rate 18.14% 19.60% 19.86% 20.95% 21.86% 22.44% 22.39% -
Total Cost 137,201 138,688 134,336 145,501 151,026 154,270 166,560 -12.07%
-
Net Worth 1,066,811 1,071,315 1,078,632 1,054,252 1,041,462 1,036,770 1,048,713 1.14%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 27,197 40,734 - 52,712 27,015 40,498 - -
Div Payout % 34.60% 47.51% - 61.38% 27.54% 38.73% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,066,811 1,071,315 1,078,632 1,054,252 1,041,462 1,036,770 1,048,713 1.14%
NOSH 203,979 203,672 203,515 202,740 202,619 202,494 202,454 0.49%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 36.42% 38.21% 36.12% 37.12% 39.38% 40.40% 40.94% -
ROE 7.37% 8.00% 7.04% 8.15% 9.42% 10.09% 11.01% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 105.80 110.19 103.33 114.13 122.95 127.82 139.31 -16.68%
EPS 38.53 42.10 37.32 42.36 48.41 51.64 57.04 -22.92%
DPS 13.33 20.00 0.00 26.00 13.33 20.00 0.00 -
NAPS 5.23 5.26 5.30 5.20 5.14 5.12 5.18 0.63%
Adjusted Per Share Value based on latest NOSH - 203,135
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 102.87 106.98 100.24 110.29 118.75 123.38 134.44 -16.27%
EPS 37.47 40.87 36.20 40.94 46.76 49.84 55.05 -22.53%
DPS 12.96 19.42 0.00 25.13 12.88 19.30 0.00 -
NAPS 5.0851 5.1066 5.1415 5.0253 4.9643 4.942 4.9989 1.14%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 7.01 7.16 7.60 7.64 6.80 6.70 7.03 -
P/RPS 6.63 6.50 7.36 6.69 5.53 5.24 5.05 19.79%
P/EPS 18.19 17.01 20.36 18.04 14.05 12.97 12.32 29.50%
EY 5.50 5.88 4.91 5.54 7.12 7.71 8.11 -22.71%
DY 1.90 2.79 0.00 3.40 1.96 2.99 0.00 -
P/NAPS 1.34 1.36 1.43 1.47 1.32 1.31 1.36 -0.97%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 19/12/12 20/09/12 27/06/12 29/03/12 15/12/11 29/09/11 -
Price 7.34 7.04 7.48 7.33 7.36 6.71 6.42 -
P/RPS 6.94 6.39 7.24 6.42 5.99 5.25 4.61 31.18%
P/EPS 19.05 16.72 20.04 17.30 15.20 12.99 11.26 41.75%
EY 5.25 5.98 4.99 5.78 6.58 7.70 8.88 -29.44%
DY 1.82 2.84 0.00 3.55 1.81 2.98 0.00 -
P/NAPS 1.40 1.34 1.41 1.41 1.43 1.31 1.24 8.38%

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