[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -18.94%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 244,347 241,193 216,608 172,924 206,090 215,801 224,434 5.84%
PBT 84,097 85,046 77,680 60,876 82,704 96,013 106,646 -14.68%
Tax -13,899 -13,320 -11,912 -5,180 -13,995 -17,413 -20,900 -23.86%
NP 70,198 71,726 65,768 55,696 68,709 78,600 85,746 -12.51%
-
NP to SH 70,198 71,726 65,768 55,696 68,709 78,600 85,746 -12.51%
-
Tax Rate 16.53% 15.66% 15.33% 8.51% 16.92% 18.14% 19.60% -
Total Cost 174,149 169,466 150,840 117,228 137,381 137,201 138,688 16.44%
-
Net Worth 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 34.56%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 53,479 27,397 41,053 - 42,892 27,197 40,734 19.95%
Div Payout % 76.18% 38.20% 62.42% - 62.43% 34.60% 47.51% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 34.56%
NOSH 205,688 205,481 205,268 205,368 204,247 203,979 203,672 0.66%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 28.73% 29.74% 30.36% 32.21% 33.34% 36.42% 38.21% -
ROE 4.20% 4.62% 4.23% 3.63% 4.47% 7.37% 8.00% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 118.79 117.38 105.52 84.20 100.90 105.80 110.19 5.15%
EPS 34.13 34.91 32.04 27.12 33.64 38.53 42.10 -13.09%
DPS 26.00 13.33 20.00 0.00 21.00 13.33 20.00 19.17%
NAPS 8.12 7.56 7.57 7.47 7.52 5.23 5.26 33.67%
Adjusted Per Share Value based on latest NOSH - 205,368
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 116.47 114.97 103.25 82.43 98.24 102.87 106.98 5.84%
EPS 33.46 34.19 31.35 26.55 32.75 37.47 40.87 -12.51%
DPS 25.49 13.06 19.57 0.00 20.45 12.96 19.42 19.93%
NAPS 7.9613 7.4047 7.4069 7.3126 7.3214 5.0851 5.1066 34.56%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 7.13 6.91 7.21 7.41 7.30 7.01 7.16 -
P/RPS 6.00 5.89 6.83 8.80 7.23 6.63 6.50 -5.21%
P/EPS 20.89 19.80 22.50 27.32 21.70 18.19 17.01 14.72%
EY 4.79 5.05 4.44 3.66 4.61 5.50 5.88 -12.80%
DY 3.65 1.93 2.77 0.00 2.88 1.90 2.79 19.67%
P/NAPS 0.88 0.91 0.95 0.99 0.97 1.34 1.36 -25.24%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 -
Price 7.04 7.18 7.08 7.11 7.40 7.34 7.04 -
P/RPS 5.93 6.12 6.71 8.44 7.33 6.94 6.39 -4.87%
P/EPS 20.63 20.57 22.10 26.22 22.00 19.05 16.72 15.08%
EY 4.85 4.86 4.53 3.81 4.55 5.25 5.98 -13.06%
DY 3.69 1.86 2.82 0.00 2.84 1.82 2.84 19.12%
P/NAPS 0.87 0.95 0.94 0.95 0.98 1.40 1.34 -25.07%

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