[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 37.5%
YoY- -19.87%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 108,304 43,231 206,090 161,851 112,217 52,572 231,382 -39.63%
PBT 38,840 15,219 82,704 72,010 53,323 23,694 108,647 -49.53%
Tax -5,956 -1,295 -13,995 -13,060 -10,450 -4,706 -22,766 -58.99%
NP 32,884 13,924 68,709 58,950 42,873 18,988 85,881 -47.17%
-
NP to SH 32,884 13,924 68,709 58,950 42,873 18,988 85,881 -47.17%
-
Tax Rate 15.33% 8.51% 16.92% 18.14% 19.60% 19.86% 20.95% -
Total Cost 75,420 29,307 137,381 102,901 69,344 33,584 145,501 -35.39%
-
Net Worth 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 1,078,632 1,054,252 29.42%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 20,526 - 42,892 20,397 20,367 - 52,712 -46.58%
Div Payout % 62.42% - 62.43% 34.60% 47.51% - 61.38% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 1,078,632 1,054,252 29.42%
NOSH 205,268 205,368 204,247 203,979 203,672 203,515 202,740 0.82%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 30.36% 32.21% 33.34% 36.42% 38.21% 36.12% 37.12% -
ROE 2.12% 0.91% 4.47% 5.53% 4.00% 1.76% 8.15% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 52.76 21.05 100.90 79.35 55.10 25.83 114.13 -40.12%
EPS 16.02 6.78 33.64 28.90 21.05 9.33 42.36 -47.61%
DPS 10.00 0.00 21.00 10.00 10.00 0.00 26.00 -47.02%
NAPS 7.57 7.47 7.52 5.23 5.26 5.30 5.20 28.36%
Adjusted Per Share Value based on latest NOSH - 204,541
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 51.63 20.61 98.25 77.16 53.50 25.06 110.30 -39.63%
EPS 15.68 6.64 32.75 28.10 20.44 9.05 40.94 -47.16%
DPS 9.79 0.00 20.45 9.72 9.71 0.00 25.13 -46.56%
NAPS 7.4076 7.3133 7.3221 5.0856 5.1071 5.142 5.0258 29.42%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 7.21 7.41 7.30 7.01 7.16 7.60 7.64 -
P/RPS 13.67 35.20 7.23 8.83 13.00 29.42 6.69 60.81%
P/EPS 45.01 109.29 21.70 24.26 34.01 81.46 18.04 83.65%
EY 2.22 0.91 4.61 4.12 2.94 1.23 5.54 -45.55%
DY 1.39 0.00 2.88 1.43 1.40 0.00 3.40 -44.82%
P/NAPS 0.95 0.99 0.97 1.34 1.36 1.43 1.47 -25.19%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 20/09/12 27/06/12 -
Price 7.08 7.11 7.40 7.34 7.04 7.48 7.33 -
P/RPS 13.42 33.78 7.33 9.25 12.78 28.96 6.42 63.26%
P/EPS 44.19 104.87 22.00 25.40 33.44 80.17 17.30 86.54%
EY 2.26 0.95 4.55 3.94 2.99 1.25 5.78 -46.43%
DY 1.41 0.00 2.84 1.36 1.42 0.00 3.55 -45.87%
P/NAPS 0.94 0.95 0.98 1.40 1.34 1.41 1.41 -23.62%

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