[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -79.73%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 244,347 180,895 108,304 43,231 206,090 161,851 112,217 68.23%
PBT 84,097 63,785 38,840 15,219 82,704 72,010 53,323 35.60%
Tax -13,899 -9,990 -5,956 -1,295 -13,995 -13,060 -10,450 21.00%
NP 70,198 53,795 32,884 13,924 68,709 58,950 42,873 39.04%
-
NP to SH 70,198 53,795 32,884 13,924 68,709 58,950 42,873 39.04%
-
Tax Rate 16.53% 15.66% 15.33% 8.51% 16.92% 18.14% 19.60% -
Total Cost 174,149 127,100 75,420 29,307 137,381 102,901 69,344 85.07%
-
Net Worth 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 34.56%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 53,479 20,548 20,526 - 42,892 20,397 20,367 90.66%
Div Payout % 76.18% 38.20% 62.42% - 62.43% 34.60% 47.51% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 1,071,315 34.56%
NOSH 205,688 205,481 205,268 205,368 204,247 203,979 203,672 0.66%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 28.73% 29.74% 30.36% 32.21% 33.34% 36.42% 38.21% -
ROE 4.20% 3.46% 2.12% 0.91% 4.47% 5.53% 4.00% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 118.79 88.03 52.76 21.05 100.90 79.35 55.10 67.12%
EPS 34.13 26.18 16.02 6.78 33.64 28.90 21.05 38.13%
DPS 26.00 10.00 10.00 0.00 21.00 10.00 10.00 89.41%
NAPS 8.12 7.56 7.57 7.47 7.52 5.23 5.26 33.67%
Adjusted Per Share Value based on latest NOSH - 205,368
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 116.47 86.23 51.63 20.61 98.24 77.15 53.49 68.23%
EPS 33.46 25.64 15.67 6.64 32.75 28.10 20.44 39.02%
DPS 25.49 9.79 9.78 0.00 20.45 9.72 9.71 90.63%
NAPS 7.9613 7.4047 7.4069 7.3126 7.3214 5.0851 5.1066 34.56%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 7.13 6.91 7.21 7.41 7.30 7.01 7.16 -
P/RPS 6.00 7.85 13.67 35.20 7.23 8.83 13.00 -40.36%
P/EPS 20.89 26.39 45.01 109.29 21.70 24.26 34.01 -27.80%
EY 4.79 3.79 2.22 0.91 4.61 4.12 2.94 38.58%
DY 3.65 1.45 1.39 0.00 2.88 1.43 1.40 89.76%
P/NAPS 0.88 0.91 0.95 0.99 0.97 1.34 1.36 -25.24%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 -
Price 7.04 7.18 7.08 7.11 7.40 7.34 7.04 -
P/RPS 5.93 8.16 13.42 33.78 7.33 9.25 12.78 -40.14%
P/EPS 20.63 27.43 44.19 104.87 22.00 25.40 33.44 -27.59%
EY 4.85 3.65 2.26 0.95 4.55 3.94 2.99 38.17%
DY 3.69 1.39 1.41 0.00 2.84 1.36 1.42 89.34%
P/NAPS 0.87 0.95 0.94 0.95 0.98 1.40 1.34 -25.07%

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