[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -6.19%
YoY- 25.36%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 224,434 210,288 231,382 249,121 258,838 282,040 205,715 5.94%
PBT 106,646 94,776 108,647 125,542 134,830 148,800 105,709 0.58%
Tax -20,900 -18,824 -22,766 -27,448 -30,262 -33,320 -24,264 -9.42%
NP 85,746 75,952 85,881 98,094 104,568 115,480 81,445 3.47%
-
NP to SH 85,746 75,952 85,881 98,094 104,568 115,480 81,445 3.47%
-
Tax Rate 19.60% 19.86% 20.95% 21.86% 22.44% 22.39% 22.95% -
Total Cost 138,688 134,336 145,501 151,026 154,270 166,560 124,270 7.55%
-
Net Worth 1,071,315 1,078,632 1,054,252 1,041,462 1,036,770 1,048,713 1,015,035 3.64%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 40,734 - 52,712 27,015 40,498 - 50,449 -13.23%
Div Payout % 47.51% - 61.38% 27.54% 38.73% - 61.94% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 1,071,315 1,078,632 1,054,252 1,041,462 1,036,770 1,048,713 1,015,035 3.64%
NOSH 203,672 203,515 202,740 202,619 202,494 202,454 201,796 0.61%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 38.21% 36.12% 37.12% 39.38% 40.40% 40.94% 39.59% -
ROE 8.00% 7.04% 8.15% 9.42% 10.09% 11.01% 8.02% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 110.19 103.33 114.13 122.95 127.82 139.31 101.94 5.30%
EPS 42.10 37.32 42.36 48.41 51.64 57.04 40.36 2.84%
DPS 20.00 0.00 26.00 13.33 20.00 0.00 25.00 -13.76%
NAPS 5.26 5.30 5.20 5.14 5.12 5.18 5.03 3.01%
Adjusted Per Share Value based on latest NOSH - 202,926
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 106.98 100.24 110.29 118.75 123.38 134.44 98.06 5.94%
EPS 40.87 36.20 40.94 46.76 49.84 55.05 38.82 3.47%
DPS 19.42 0.00 25.13 12.88 19.30 0.00 24.05 -13.22%
NAPS 5.1066 5.1415 5.0253 4.9643 4.942 4.9989 4.8383 3.64%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 7.16 7.60 7.64 6.80 6.70 7.03 7.02 -
P/RPS 6.50 7.36 6.69 5.53 5.24 5.05 6.89 -3.79%
P/EPS 17.01 20.36 18.04 14.05 12.97 12.32 17.39 -1.45%
EY 5.88 4.91 5.54 7.12 7.71 8.11 5.75 1.49%
DY 2.79 0.00 3.40 1.96 2.99 0.00 3.56 -14.93%
P/NAPS 1.36 1.43 1.47 1.32 1.31 1.36 1.40 -1.90%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 20/09/12 27/06/12 29/03/12 15/12/11 29/09/11 29/06/11 -
Price 7.04 7.48 7.33 7.36 6.71 6.42 6.97 -
P/RPS 6.39 7.24 6.42 5.99 5.25 4.61 6.84 -4.41%
P/EPS 16.72 20.04 17.30 15.20 12.99 11.26 17.27 -2.12%
EY 5.98 4.99 5.78 6.58 7.70 8.88 5.79 2.16%
DY 2.84 0.00 3.55 1.81 2.98 0.00 3.59 -14.40%
P/NAPS 1.34 1.41 1.41 1.43 1.31 1.24 1.39 -2.40%

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