[UMCCA] QoQ Quarter Result on 30-Apr-2013 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -39.3%
YoY- -20.72%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 72,591 65,073 43,231 44,239 49,634 59,645 52,572 23.92%
PBT 24,945 23,621 15,219 10,694 18,687 29,629 23,694 3.47%
Tax -4,034 -4,661 -1,295 -935 -2,610 -5,744 -4,706 -9.73%
NP 20,911 18,960 13,924 9,759 16,077 23,885 18,988 6.62%
-
NP to SH 20,911 18,960 13,924 9,759 16,077 23,885 18,988 6.62%
-
Tax Rate 16.17% 19.73% 8.51% 8.74% 13.97% 19.39% 19.86% -
Total Cost 51,680 46,113 29,307 34,480 33,557 35,760 33,584 33.18%
-
Net Worth 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 27.58%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 20,541 - 22,552 - 20,379 - -
Div Payout % - 108.34% - 231.09% - 85.32% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 27.58%
NOSH 205,816 205,417 205,368 205,020 204,541 203,796 203,515 0.75%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 28.81% 29.14% 32.21% 22.06% 32.39% 40.05% 36.12% -
ROE 1.34% 1.22% 0.91% 0.63% 1.50% 2.23% 1.76% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 35.27 31.68 21.05 21.58 24.27 29.27 25.83 23.01%
EPS 10.16 9.23 6.78 4.76 7.86 11.72 9.33 5.82%
DPS 0.00 10.00 0.00 11.00 0.00 10.00 0.00 -
NAPS 7.56 7.57 7.47 7.52 5.23 5.26 5.30 26.63%
Adjusted Per Share Value based on latest NOSH - 205,020
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 34.60 31.02 20.61 21.09 23.66 28.43 25.06 23.92%
EPS 9.97 9.04 6.64 4.65 7.66 11.39 9.05 6.64%
DPS 0.00 9.79 0.00 10.75 0.00 9.71 0.00 -
NAPS 7.4168 7.4122 7.3126 7.3491 5.0992 5.1097 5.1415 27.58%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 6.91 7.21 7.41 7.30 7.01 7.16 7.60 -
P/RPS 19.59 22.76 35.20 33.83 28.89 24.46 29.42 -23.68%
P/EPS 68.01 78.11 109.29 153.36 89.19 61.09 81.46 -11.30%
EY 1.47 1.28 0.91 0.65 1.12 1.64 1.23 12.58%
DY 0.00 1.39 0.00 1.51 0.00 1.40 0.00 -
P/NAPS 0.91 0.95 0.99 0.97 1.34 1.36 1.43 -25.95%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 20/09/12 -
Price 7.18 7.08 7.11 7.40 7.34 7.04 7.48 -
P/RPS 20.36 22.35 33.78 34.29 30.25 24.05 28.96 -20.88%
P/EPS 70.67 76.71 104.87 155.46 93.38 60.07 80.17 -8.04%
EY 1.42 1.30 0.95 0.64 1.07 1.66 1.25 8.84%
DY 0.00 1.41 0.00 1.49 0.00 1.42 0.00 -
P/NAPS 0.95 0.94 0.95 0.98 1.40 1.34 1.41 -23.09%

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