[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 18.08%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 232,968 244,347 241,193 216,608 172,924 206,090 215,801 5.25%
PBT 61,900 84,097 85,046 77,680 60,876 82,704 96,013 -25.43%
Tax -10,936 -13,899 -13,320 -11,912 -5,180 -13,995 -17,413 -26.72%
NP 50,964 70,198 71,726 65,768 55,696 68,709 78,600 -25.14%
-
NP to SH 50,964 70,198 71,726 65,768 55,696 68,709 78,600 -25.14%
-
Tax Rate 17.67% 16.53% 15.66% 15.33% 8.51% 16.92% 18.14% -
Total Cost 182,004 174,149 169,466 150,840 117,228 137,381 137,201 20.79%
-
Net Worth 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 29.35%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 53,479 27,397 41,053 - 42,892 27,197 -
Div Payout % - 76.18% 38.20% 62.42% - 62.43% 34.60% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 29.35%
NOSH 206,834 205,688 205,481 205,268 205,368 204,247 203,979 0.93%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 21.88% 28.73% 29.74% 30.36% 32.21% 33.34% 36.42% -
ROE 3.25% 4.20% 4.62% 4.23% 3.63% 4.47% 7.37% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 112.64 118.79 117.38 105.52 84.20 100.90 105.80 4.27%
EPS 24.64 34.13 34.91 32.04 27.12 33.64 38.53 -25.83%
DPS 0.00 26.00 13.33 20.00 0.00 21.00 13.33 -
NAPS 7.58 8.12 7.56 7.57 7.47 7.52 5.23 28.15%
Adjusted Per Share Value based on latest NOSH - 205,417
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 111.06 116.48 114.98 103.26 82.44 98.25 102.88 5.24%
EPS 24.30 33.46 34.19 31.35 26.55 32.75 37.47 -25.13%
DPS 0.00 25.49 13.06 19.57 0.00 20.45 12.97 -
NAPS 7.474 7.9621 7.4055 7.4076 7.3133 7.3221 5.0856 29.35%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 7.50 7.13 6.91 7.21 7.41 7.30 7.01 -
P/RPS 6.66 6.00 5.89 6.83 8.80 7.23 6.63 0.30%
P/EPS 30.44 20.89 19.80 22.50 27.32 21.70 18.19 41.08%
EY 3.29 4.79 5.05 4.44 3.66 4.61 5.50 -29.07%
DY 0.00 3.65 1.93 2.77 0.00 2.88 1.90 -
P/NAPS 0.99 0.88 0.91 0.95 0.99 0.97 1.34 -18.32%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 -
Price 7.00 7.04 7.18 7.08 7.11 7.40 7.34 -
P/RPS 6.21 5.93 6.12 6.71 8.44 7.33 6.94 -7.16%
P/EPS 28.41 20.63 20.57 22.10 26.22 22.00 19.05 30.62%
EY 3.52 4.85 4.86 4.53 3.81 4.55 5.25 -23.45%
DY 0.00 3.69 1.86 2.82 0.00 2.84 1.82 -
P/NAPS 0.92 0.87 0.95 0.94 0.95 0.98 1.40 -24.47%

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