[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 63.59%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 117,204 58,242 244,347 180,895 108,304 43,231 206,090 -31.28%
PBT 32,653 15,475 84,097 63,785 38,840 15,219 82,704 -46.09%
Tax -6,215 -2,734 -13,899 -9,990 -5,956 -1,295 -13,995 -41.70%
NP 26,438 12,741 70,198 53,795 32,884 13,924 68,709 -47.00%
-
NP to SH 26,438 12,741 70,198 53,795 32,884 13,924 68,709 -47.00%
-
Tax Rate 19.03% 17.67% 16.53% 15.66% 15.33% 8.51% 16.92% -
Total Cost 90,766 45,501 174,149 127,100 75,420 29,307 137,381 -24.08%
-
Net Worth 1,582,556 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 2.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 16,549 - 53,479 20,548 20,526 - 42,892 -46.90%
Div Payout % 62.60% - 76.18% 38.20% 62.42% - 62.43% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 1,582,556 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 2.00%
NOSH 206,870 206,834 205,688 205,481 205,268 205,368 204,247 0.85%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 22.56% 21.88% 28.73% 29.74% 30.36% 32.21% 33.34% -
ROE 1.67% 0.81% 4.20% 3.46% 2.12% 0.91% 4.47% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 56.66 28.16 118.79 88.03 52.76 21.05 100.90 -31.86%
EPS 12.78 6.16 34.13 26.18 16.02 6.78 33.64 -47.45%
DPS 8.00 0.00 26.00 10.00 10.00 0.00 21.00 -47.35%
NAPS 7.65 7.58 8.12 7.56 7.57 7.47 7.52 1.14%
Adjusted Per Share Value based on latest NOSH - 205,816
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 55.87 27.76 116.47 86.23 51.63 20.61 98.24 -31.28%
EPS 12.60 6.07 33.46 25.64 15.67 6.64 32.75 -47.00%
DPS 7.89 0.00 25.49 9.79 9.78 0.00 20.45 -46.91%
NAPS 7.5435 7.4732 7.9613 7.4047 7.4069 7.3126 7.3214 2.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 6.82 7.50 7.13 6.91 7.21 7.41 7.30 -
P/RPS 12.04 26.63 6.00 7.85 13.67 35.20 7.23 40.36%
P/EPS 53.36 121.75 20.89 26.39 45.01 109.29 21.70 81.88%
EY 1.87 0.82 4.79 3.79 2.22 0.91 4.61 -45.11%
DY 1.17 0.00 3.65 1.45 1.39 0.00 2.88 -45.05%
P/NAPS 0.89 0.99 0.88 0.91 0.95 0.99 0.97 -5.56%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 24/12/14 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 -
Price 6.32 7.00 7.04 7.18 7.08 7.11 7.40 -
P/RPS 11.16 24.86 5.93 8.16 13.42 33.78 7.33 32.24%
P/EPS 49.45 113.64 20.63 27.43 44.19 104.87 22.00 71.33%
EY 2.02 0.88 4.85 3.65 2.26 0.95 4.55 -41.71%
DY 1.27 0.00 3.69 1.39 1.41 0.00 2.84 -41.43%
P/NAPS 0.83 0.92 0.87 0.95 0.94 0.95 0.98 -10.45%

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