[UMCCA] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 16.55%
YoY- -20.0%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 180,895 108,304 43,231 206,090 161,851 112,217 52,572 127.40%
PBT 63,785 38,840 15,219 82,704 72,010 53,323 23,694 93.16%
Tax -9,990 -5,956 -1,295 -13,995 -13,060 -10,450 -4,706 64.94%
NP 53,795 32,884 13,924 68,709 58,950 42,873 18,988 99.84%
-
NP to SH 53,795 32,884 13,924 68,709 58,950 42,873 18,988 99.84%
-
Tax Rate 15.66% 15.33% 8.51% 16.92% 18.14% 19.60% 19.86% -
Total Cost 127,100 75,420 29,307 137,381 102,901 69,344 33,584 142.26%
-
Net Worth 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 1,078,632 27.44%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 20,548 20,526 - 42,892 20,397 20,367 - -
Div Payout % 38.20% 62.42% - 62.43% 34.60% 47.51% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 1,078,632 27.44%
NOSH 205,481 205,268 205,368 204,247 203,979 203,672 203,515 0.64%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 29.74% 30.36% 32.21% 33.34% 36.42% 38.21% 36.12% -
ROE 3.46% 2.12% 0.91% 4.47% 5.53% 4.00% 1.76% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 88.03 52.76 21.05 100.90 79.35 55.10 25.83 125.96%
EPS 26.18 16.02 6.78 33.64 28.90 21.05 9.33 98.56%
DPS 10.00 10.00 0.00 21.00 10.00 10.00 0.00 -
NAPS 7.56 7.57 7.47 7.52 5.23 5.26 5.30 26.63%
Adjusted Per Share Value based on latest NOSH - 205,020
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 86.23 51.63 20.61 98.24 77.15 53.49 25.06 127.40%
EPS 25.64 15.67 6.64 32.75 28.10 20.44 9.05 99.84%
DPS 9.79 9.78 0.00 20.45 9.72 9.71 0.00 -
NAPS 7.4047 7.4069 7.3126 7.3214 5.0851 5.1066 5.1415 27.44%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 6.91 7.21 7.41 7.30 7.01 7.16 7.60 -
P/RPS 7.85 13.67 35.20 7.23 8.83 13.00 29.42 -58.45%
P/EPS 26.39 45.01 109.29 21.70 24.26 34.01 81.46 -52.73%
EY 3.79 2.22 0.91 4.61 4.12 2.94 1.23 111.31%
DY 1.45 1.39 0.00 2.88 1.43 1.40 0.00 -
P/NAPS 0.91 0.95 0.99 0.97 1.34 1.36 1.43 -25.95%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 20/09/12 -
Price 7.18 7.08 7.11 7.40 7.34 7.04 7.48 -
P/RPS 8.16 13.42 33.78 7.33 9.25 12.78 28.96 -56.92%
P/EPS 27.43 44.19 104.87 22.00 25.40 33.44 80.17 -50.98%
EY 3.65 2.26 0.95 4.55 3.94 2.99 1.25 103.89%
DY 1.39 1.41 0.00 2.84 1.36 1.42 0.00 -
P/NAPS 0.95 0.94 0.95 0.98 1.40 1.34 1.41 -23.09%

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