[UMCCA] QoQ Quarter Result on 31-Jan-2012 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -9.08%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 59,645 52,572 44,541 57,422 58,909 70,510 61,465 -1.97%
PBT 29,629 23,694 14,490 26,742 30,215 37,200 28,998 1.43%
Tax -5,744 -4,706 -2,180 -5,455 -6,801 -8,330 -6,239 -5.33%
NP 23,885 18,988 12,310 21,287 23,414 28,870 22,759 3.25%
-
NP to SH 23,885 18,988 12,310 21,287 23,414 28,870 22,759 3.25%
-
Tax Rate 19.39% 19.86% 15.04% 20.40% 22.51% 22.39% 21.52% -
Total Cost 35,760 33,584 32,231 36,135 35,495 41,640 38,706 -5.11%
-
Net Worth 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 1,048,713 1,017,580 3.51%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 20,379 - 32,501 - 20,254 - 35,402 -30.68%
Div Payout % 85.32% - 264.03% - 86.51% - 155.56% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 1,048,713 1,017,580 3.51%
NOSH 203,796 203,515 203,135 202,926 202,543 202,454 202,302 0.48%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 40.05% 36.12% 27.64% 37.07% 39.75% 40.94% 37.03% -
ROE 2.23% 1.76% 1.17% 2.04% 2.26% 2.75% 2.24% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 29.27 25.83 21.93 28.30 29.08 34.83 30.38 -2.43%
EPS 11.72 9.33 6.06 10.49 11.56 14.26 11.25 2.75%
DPS 10.00 0.00 16.00 0.00 10.00 0.00 17.50 -31.02%
NAPS 5.26 5.30 5.20 5.14 5.12 5.18 5.03 3.01%
Adjusted Per Share Value based on latest NOSH - 202,926
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 28.43 25.06 21.23 27.37 28.08 33.61 29.30 -1.98%
EPS 11.39 9.05 5.87 10.15 11.16 13.76 10.85 3.27%
DPS 9.71 0.00 15.49 0.00 9.65 0.00 16.88 -30.71%
NAPS 5.1097 5.1415 5.0351 4.9718 4.9431 4.9989 4.8505 3.51%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 7.16 7.60 7.64 6.80 6.70 7.03 7.02 -
P/RPS 24.46 29.42 34.84 24.03 23.04 20.19 23.11 3.83%
P/EPS 61.09 81.46 126.07 64.82 57.96 49.30 62.40 -1.39%
EY 1.64 1.23 0.79 1.54 1.73 2.03 1.60 1.65%
DY 1.40 0.00 2.09 0.00 1.49 0.00 2.49 -31.75%
P/NAPS 1.36 1.43 1.47 1.32 1.31 1.36 1.40 -1.90%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 20/09/12 27/06/12 29/03/12 15/12/11 29/09/11 29/06/11 -
Price 7.04 7.48 7.33 7.36 6.71 6.42 6.97 -
P/RPS 24.05 28.96 33.43 26.01 23.07 18.43 22.94 3.18%
P/EPS 60.07 80.17 120.96 70.16 58.04 45.02 61.96 -2.03%
EY 1.66 1.25 0.83 1.43 1.72 2.22 1.61 2.05%
DY 1.42 0.00 2.18 0.00 1.49 0.00 2.51 -31.47%
P/NAPS 1.34 1.41 1.41 1.43 1.31 1.24 1.39 -2.40%

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