[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 107.5%
YoY- -19.6%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 57,926 213,152 165,086 117,204 58,242 244,347 180,895 -53.29%
PBT 15,080 58,437 45,719 32,653 15,475 84,097 63,785 -61.86%
Tax -2,784 -11,253 -8,472 -6,215 -2,734 -13,899 -9,990 -57.43%
NP 12,296 47,184 37,247 26,438 12,741 70,198 53,795 -62.71%
-
NP to SH 12,296 47,184 37,247 26,438 12,741 70,198 53,795 -62.71%
-
Tax Rate 18.46% 19.26% 18.53% 19.03% 17.67% 16.53% 15.66% -
Total Cost 45,630 165,968 127,839 90,766 45,501 174,149 127,100 -49.58%
-
Net Worth 1,674,835 1,676,410 1,577,666 1,582,556 1,567,804 1,670,193 1,553,438 5.15%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 33,155 16,563 16,549 - 53,479 20,548 -
Div Payout % - 70.27% 44.47% 62.60% - 76.18% 38.20% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 1,674,835 1,676,410 1,577,666 1,582,556 1,567,804 1,670,193 1,553,438 5.15%
NOSH 208,054 207,220 207,042 206,870 206,834 205,688 205,481 0.83%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 21.23% 22.14% 22.56% 22.56% 21.88% 28.73% 29.74% -
ROE 0.73% 2.81% 2.36% 1.67% 0.81% 4.20% 3.46% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 27.84 102.86 79.74 56.66 28.16 118.79 88.03 -53.67%
EPS 5.91 22.77 17.99 12.78 6.16 34.13 26.18 -63.02%
DPS 0.00 16.00 8.00 8.00 0.00 26.00 10.00 -
NAPS 8.05 8.09 7.62 7.65 7.58 8.12 7.56 4.28%
Adjusted Per Share Value based on latest NOSH - 207,216
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 27.61 101.60 78.69 55.87 27.76 116.47 86.23 -53.29%
EPS 5.86 22.49 17.75 12.60 6.07 33.46 25.64 -62.71%
DPS 0.00 15.80 7.90 7.89 0.00 25.49 9.79 -
NAPS 7.9834 7.9909 7.5202 7.5435 7.4732 7.9613 7.4047 5.15%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 6.14 6.38 6.35 6.82 7.50 7.13 6.91 -
P/RPS 22.05 6.20 7.96 12.04 26.63 6.00 7.85 99.45%
P/EPS 103.89 28.02 35.30 53.36 121.75 20.89 26.39 149.94%
EY 0.96 3.57 2.83 1.87 0.82 4.79 3.79 -60.06%
DY 0.00 2.51 1.26 1.17 0.00 3.65 1.45 -
P/NAPS 0.76 0.79 0.83 0.89 0.99 0.88 0.91 -11.34%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 21/09/15 24/06/15 25/03/15 24/12/14 18/09/14 27/06/14 20/03/14 -
Price 5.60 6.15 6.40 6.32 7.00 7.04 7.18 -
P/RPS 20.11 5.98 8.03 11.16 24.86 5.93 8.16 82.75%
P/EPS 94.75 27.01 35.58 49.45 113.64 20.63 27.43 129.02%
EY 1.06 3.70 2.81 2.02 0.88 4.85 3.65 -56.24%
DY 0.00 2.60 1.25 1.27 0.00 3.69 1.39 -
P/NAPS 0.70 0.76 0.84 0.83 0.92 0.87 0.95 -18.46%

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