[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -4.99%
YoY- -32.78%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 210,446 215,582 231,704 213,152 220,114 234,408 232,968 -6.53%
PBT 62,221 60,986 60,320 58,437 60,958 65,306 61,900 0.34%
Tax -9,762 -11,890 -11,136 -11,253 -11,296 -12,430 -10,936 -7.27%
NP 52,458 49,096 49,184 47,184 49,662 52,876 50,964 1.93%
-
NP to SH 52,458 49,096 49,184 47,184 49,662 52,876 50,964 1.93%
-
Tax Rate 15.69% 19.50% 18.46% 19.26% 18.53% 19.03% 17.67% -
Total Cost 157,988 166,486 182,520 165,968 170,452 181,532 182,004 -8.97%
-
Net Worth 1,689,453 1,690,806 1,674,835 1,676,410 1,577,666 1,582,556 1,567,804 5.09%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 22,275 33,398 - 33,155 22,084 33,099 - -
Div Payout % 42.46% 68.03% - 70.27% 44.47% 62.60% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 1,689,453 1,690,806 1,674,835 1,676,410 1,577,666 1,582,556 1,567,804 5.09%
NOSH 208,832 208,741 208,054 207,220 207,042 206,870 206,834 0.64%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 24.93% 22.77% 21.23% 22.14% 22.56% 22.56% 21.88% -
ROE 3.11% 2.90% 2.94% 2.81% 3.15% 3.34% 3.25% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 100.77 103.28 111.37 102.86 106.31 113.31 112.64 -7.13%
EPS 25.12 23.52 23.64 22.77 23.99 25.56 24.64 1.29%
DPS 10.67 16.00 0.00 16.00 10.67 16.00 0.00 -
NAPS 8.09 8.10 8.05 8.09 7.62 7.65 7.58 4.42%
Adjusted Per Share Value based on latest NOSH - 207,453
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 100.31 102.76 110.45 101.60 104.92 111.73 111.05 -6.53%
EPS 25.01 23.40 23.44 22.49 23.67 25.20 24.29 1.96%
DPS 10.62 15.92 0.00 15.80 10.53 15.78 0.00 -
NAPS 8.0531 8.0595 7.9834 7.9909 7.5202 7.5435 7.4732 5.09%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 5.94 6.06 6.14 6.38 6.35 6.82 7.50 -
P/RPS 5.89 5.87 5.51 6.20 5.97 6.02 6.66 -7.84%
P/EPS 23.65 25.77 25.97 28.02 26.47 26.68 30.44 -15.44%
EY 4.23 3.88 3.85 3.57 3.78 3.75 3.29 18.18%
DY 1.80 2.64 0.00 2.51 1.68 2.35 0.00 -
P/NAPS 0.73 0.75 0.76 0.79 0.83 0.89 0.99 -18.33%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 15/12/15 21/09/15 24/06/15 25/03/15 24/12/14 18/09/14 -
Price 6.03 5.86 5.60 6.15 6.40 6.32 7.00 -
P/RPS 5.98 5.67 5.03 5.98 6.02 5.58 6.21 -2.47%
P/EPS 24.00 24.91 23.69 27.01 26.68 24.73 28.41 -10.60%
EY 4.17 4.01 4.22 3.70 3.75 4.04 3.52 11.92%
DY 1.77 2.73 0.00 2.60 1.67 2.53 0.00 -
P/NAPS 0.75 0.72 0.70 0.76 0.84 0.83 0.92 -12.70%

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