[UMCCA] QoQ Quarter Result on 30-Apr-2014 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -21.56%
YoY- 68.08%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 47,882 58,962 58,242 63,452 72,591 65,073 43,231 7.02%
PBT 13,066 17,178 15,475 20,312 24,945 23,621 15,219 -9.64%
Tax -2,257 -3,481 -2,734 -3,909 -4,034 -4,661 -1,295 44.67%
NP 10,809 13,697 12,741 16,403 20,911 18,960 13,924 -15.49%
-
NP to SH 10,809 13,697 12,741 16,403 20,911 18,960 13,924 -15.49%
-
Tax Rate 17.27% 20.26% 17.67% 19.24% 16.17% 19.73% 8.51% -
Total Cost 37,073 45,265 45,501 47,049 51,680 46,113 29,307 16.91%
-
Net Worth 1,580,894 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 2.01%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - 16,577 - 33,011 - 20,541 - -
Div Payout % - 121.03% - 201.25% - 108.34% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 1,580,894 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 2.01%
NOSH 207,466 207,216 206,834 206,321 205,816 205,417 205,368 0.67%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 22.57% 23.23% 21.88% 25.85% 28.81% 29.14% 32.21% -
ROE 0.68% 0.86% 0.81% 1.14% 1.34% 1.22% 0.91% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 23.08 28.45 28.16 30.75 35.27 31.68 21.05 6.31%
EPS 5.21 6.61 6.16 7.95 10.16 9.23 6.78 -16.06%
DPS 0.00 8.00 0.00 16.00 0.00 10.00 0.00 -
NAPS 7.62 7.65 7.58 7.00 7.56 7.57 7.47 1.33%
Adjusted Per Share Value based on latest NOSH - 206,321
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 22.82 28.11 27.76 30.25 34.60 31.02 20.61 7.00%
EPS 5.15 6.53 6.07 7.82 9.97 9.04 6.64 -15.54%
DPS 0.00 7.90 0.00 15.74 0.00 9.79 0.00 -
NAPS 7.5356 7.5562 7.4732 6.8843 7.4168 7.4122 7.3126 2.01%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 6.35 6.82 7.50 7.13 6.91 7.21 7.41 -
P/RPS 27.51 23.97 26.63 23.18 19.59 22.76 35.20 -15.11%
P/EPS 121.88 103.18 121.75 89.68 68.01 78.11 109.29 7.51%
EY 0.82 0.97 0.82 1.12 1.47 1.28 0.91 -6.68%
DY 0.00 1.17 0.00 2.24 0.00 1.39 0.00 -
P/NAPS 0.83 0.89 0.99 1.02 0.91 0.95 0.99 -11.05%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 25/03/15 24/12/14 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 -
Price 6.40 6.32 7.00 7.04 7.18 7.08 7.11 -
P/RPS 27.73 22.21 24.86 22.89 20.36 22.35 33.78 -12.29%
P/EPS 122.84 95.61 113.64 88.55 70.67 76.71 104.87 11.08%
EY 0.81 1.05 0.88 1.13 1.42 1.30 0.95 -10.05%
DY 0.00 1.27 0.00 2.27 0.00 1.41 0.00 -
P/NAPS 0.84 0.83 0.92 1.01 0.95 0.94 0.95 -7.85%

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