[UMCCA] QoQ Quarter Result on 31-Jan-2015 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
25-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -21.08%
YoY- -48.31%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 49,865 57,926 48,066 47,882 58,962 58,242 63,452 -14.80%
PBT 15,413 15,080 12,718 13,066 17,178 15,475 20,312 -16.76%
Tax -3,161 -2,784 -2,781 -2,257 -3,481 -2,734 -3,909 -13.16%
NP 12,252 12,296 9,937 10,809 13,697 12,741 16,403 -17.63%
-
NP to SH 12,252 12,296 9,937 10,809 13,697 12,741 16,403 -17.63%
-
Tax Rate 20.51% 18.46% 21.87% 17.27% 20.26% 17.67% 19.24% -
Total Cost 37,613 45,630 38,129 37,073 45,265 45,501 47,049 -13.82%
-
Net Worth 1,693,535 1,674,835 1,678,295 1,580,894 1,585,204 1,567,804 1,444,249 11.16%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 16,726 - 16,596 - 16,577 - 33,011 -36.36%
Div Payout % 136.52% - 167.01% - 121.03% - 201.25% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 1,693,535 1,674,835 1,678,295 1,580,894 1,585,204 1,567,804 1,444,249 11.16%
NOSH 209,078 208,054 207,453 207,466 207,216 206,834 206,321 0.88%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 24.57% 21.23% 20.67% 22.57% 23.23% 21.88% 25.85% -
ROE 0.72% 0.73% 0.59% 0.68% 0.86% 0.81% 1.14% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 23.85 27.84 23.17 23.08 28.45 28.16 30.75 -15.54%
EPS 5.86 5.91 4.79 5.21 6.61 6.16 7.95 -18.35%
DPS 8.00 0.00 8.00 0.00 8.00 0.00 16.00 -36.92%
NAPS 8.10 8.05 8.09 7.62 7.65 7.58 7.00 10.19%
Adjusted Per Share Value based on latest NOSH - 207,466
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 23.77 27.61 22.91 22.83 28.11 27.76 30.25 -14.80%
EPS 5.84 5.86 4.74 5.15 6.53 6.07 7.82 -17.64%
DPS 7.97 0.00 7.91 0.00 7.90 0.00 15.74 -36.39%
NAPS 8.0733 7.9842 8.0007 7.5363 7.5569 7.474 6.8849 11.16%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 6.06 6.14 6.38 6.35 6.82 7.50 7.13 -
P/RPS 25.41 22.05 27.54 27.51 23.97 26.63 23.18 6.29%
P/EPS 103.41 103.89 133.19 121.88 103.18 121.75 89.68 9.93%
EY 0.97 0.96 0.75 0.82 0.97 0.82 1.12 -9.11%
DY 1.32 0.00 1.25 0.00 1.17 0.00 2.24 -29.64%
P/NAPS 0.75 0.76 0.79 0.83 0.89 0.99 1.02 -18.48%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 15/12/15 21/09/15 24/06/15 25/03/15 24/12/14 18/09/14 27/06/14 -
Price 5.86 5.60 6.15 6.40 6.32 7.00 7.04 -
P/RPS 24.57 20.11 26.54 27.73 22.21 24.86 22.89 4.82%
P/EPS 100.00 94.75 128.39 122.84 95.61 113.64 88.55 8.42%
EY 1.00 1.06 0.78 0.81 1.05 0.88 1.13 -7.80%
DY 1.37 0.00 1.30 0.00 1.27 0.00 2.27 -28.51%
P/NAPS 0.72 0.70 0.76 0.84 0.83 0.92 1.01 -20.14%

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