[UMCCA] QoQ Cumulative 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- 40.71%
YoY- 25.36%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 112,217 52,572 231,382 186,841 129,419 70,510 205,715 -33.11%
PBT 53,323 23,694 108,647 94,157 67,415 37,200 105,709 -36.50%
Tax -10,450 -4,706 -22,766 -20,586 -15,131 -8,330 -24,264 -42.82%
NP 42,873 18,988 85,881 73,571 52,284 28,870 81,445 -34.67%
-
NP to SH 42,873 18,988 85,881 73,571 52,284 28,870 81,445 -34.67%
-
Tax Rate 19.60% 19.86% 20.95% 21.86% 22.44% 22.39% 22.95% -
Total Cost 69,344 33,584 145,501 113,270 77,135 41,640 124,270 -32.10%
-
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 20,367 - 52,712 20,261 20,249 - 50,449 -45.22%
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 4.00% 1.76% 8.15% 7.06% 5.04% 2.75% 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 55.10 25.83 114.13 92.21 63.91 34.83 101.94 -33.52%
EPS 21.05 9.33 42.36 36.31 25.82 14.26 40.36 -35.07%
DPS 10.00 0.00 26.00 10.00 10.00 0.00 25.00 -45.56%
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 53.50 25.06 110.30 89.07 61.70 33.61 98.07 -33.11%
EPS 20.44 9.05 40.94 35.07 24.92 13.76 38.83 -34.67%
DPS 9.71 0.00 25.13 9.66 9.65 0.00 24.05 -45.22%
NAPS 5.1071 5.142 5.0258 4.9648 4.9424 4.9994 4.8388 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 13.00 29.42 6.69 7.37 10.48 20.19 6.89 52.39%
P/EPS 34.01 81.46 18.04 18.73 25.95 49.30 17.39 56.07%
EY 2.94 1.23 5.54 5.34 3.85 2.03 5.75 -35.92%
DY 1.40 0.00 3.40 1.47 1.49 0.00 3.56 -46.17%
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 12.78 28.96 6.42 7.98 10.50 18.43 6.84 51.41%
P/EPS 33.44 80.17 17.30 20.27 25.99 45.02 17.27 55.04%
EY 2.99 1.25 5.78 4.93 3.85 2.22 5.79 -35.50%
DY 1.42 0.00 3.55 1.36 1.49 0.00 3.59 -45.96%
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