[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 136.17%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 58,242 244,347 180,895 108,304 43,231 206,090 161,851 -49.50%
PBT 15,475 84,097 63,785 38,840 15,219 82,704 72,010 -64.22%
Tax -2,734 -13,899 -9,990 -5,956 -1,295 -13,995 -13,060 -64.84%
NP 12,741 70,198 53,795 32,884 13,924 68,709 58,950 -64.08%
-
NP to SH 12,741 70,198 53,795 32,884 13,924 68,709 58,950 -64.08%
-
Tax Rate 17.67% 16.53% 15.66% 15.33% 8.51% 16.92% 18.14% -
Total Cost 45,501 174,149 127,100 75,420 29,307 137,381 102,901 -42.04%
-
Net Worth 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 29.35%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 53,479 20,548 20,526 - 42,892 20,397 -
Div Payout % - 76.18% 38.20% 62.42% - 62.43% 34.60% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1,535,944 1,066,811 29.35%
NOSH 206,834 205,688 205,481 205,268 205,368 204,247 203,979 0.93%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 21.88% 28.73% 29.74% 30.36% 32.21% 33.34% 36.42% -
ROE 0.81% 4.20% 3.46% 2.12% 0.91% 4.47% 5.53% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 28.16 118.79 88.03 52.76 21.05 100.90 79.35 -49.96%
EPS 6.16 34.13 26.18 16.02 6.78 33.64 28.90 -64.41%
DPS 0.00 26.00 10.00 10.00 0.00 21.00 10.00 -
NAPS 7.58 8.12 7.56 7.57 7.47 7.52 5.23 28.15%
Adjusted Per Share Value based on latest NOSH - 205,417
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 27.76 116.47 86.23 51.63 20.61 98.24 77.15 -49.50%
EPS 6.07 33.46 25.64 15.67 6.64 32.75 28.10 -64.09%
DPS 0.00 25.49 9.79 9.78 0.00 20.45 9.72 -
NAPS 7.4732 7.9613 7.4047 7.4069 7.3126 7.3214 5.0851 29.35%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 7.50 7.13 6.91 7.21 7.41 7.30 7.01 -
P/RPS 26.63 6.00 7.85 13.67 35.20 7.23 8.83 109.16%
P/EPS 121.75 20.89 26.39 45.01 109.29 21.70 24.26 193.99%
EY 0.82 4.79 3.79 2.22 0.91 4.61 4.12 -66.01%
DY 0.00 3.65 1.45 1.39 0.00 2.88 1.43 -
P/NAPS 0.99 0.88 0.91 0.95 0.99 0.97 1.34 -18.32%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 -
Price 7.00 7.04 7.18 7.08 7.11 7.40 7.34 -
P/RPS 24.86 5.93 8.16 13.42 33.78 7.33 9.25 93.65%
P/EPS 113.64 20.63 27.43 44.19 104.87 22.00 25.40 172.26%
EY 0.88 4.85 3.65 2.26 0.95 4.55 3.94 -63.28%
DY 0.00 3.69 1.39 1.41 0.00 2.84 1.36 -
P/NAPS 0.92 0.87 0.95 0.94 0.95 0.98 1.40 -24.47%

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