[UMCCA] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 54.25%
YoY- -34.23%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 44,239 49,634 59,645 52,572 44,541 57,422 58,909 -17.39%
PBT 10,694 18,687 29,629 23,694 14,490 26,742 30,215 -49.99%
Tax -935 -2,610 -5,744 -4,706 -2,180 -5,455 -6,801 -73.39%
NP 9,759 16,077 23,885 18,988 12,310 21,287 23,414 -44.23%
-
NP to SH 9,759 16,077 23,885 18,988 12,310 21,287 23,414 -44.23%
-
Tax Rate 8.74% 13.97% 19.39% 19.86% 15.04% 20.40% 22.51% -
Total Cost 34,480 33,557 35,760 33,584 32,231 36,135 35,495 -1.91%
-
Net Worth 1,541,757 1,069,754 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 30.29%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 22,552 - 20,379 - 32,501 - 20,254 7.43%
Div Payout % 231.09% - 85.32% - 264.03% - 86.51% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 1,541,757 1,069,754 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 30.29%
NOSH 205,020 204,541 203,796 203,515 203,135 202,926 202,543 0.81%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 22.06% 32.39% 40.05% 36.12% 27.64% 37.07% 39.75% -
ROE 0.63% 1.50% 2.23% 1.76% 1.17% 2.04% 2.26% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.58 24.27 29.27 25.83 21.93 28.30 29.08 -18.04%
EPS 4.76 7.86 11.72 9.33 6.06 10.49 11.56 -44.68%
DPS 11.00 0.00 10.00 0.00 16.00 0.00 10.00 6.56%
NAPS 7.52 5.23 5.26 5.30 5.20 5.14 5.12 29.24%
Adjusted Per Share Value based on latest NOSH - 203,515
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.09 23.66 28.43 25.06 21.23 27.37 28.08 -17.38%
EPS 4.65 7.66 11.39 9.05 5.87 10.15 11.16 -44.24%
DPS 10.75 0.00 9.71 0.00 15.49 0.00 9.65 7.46%
NAPS 7.3491 5.0992 5.1097 5.1415 5.0351 4.9718 4.9431 30.29%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 7.30 7.01 7.16 7.60 7.64 6.80 6.70 -
P/RPS 33.83 28.89 24.46 29.42 34.84 24.03 23.04 29.21%
P/EPS 153.36 89.19 61.09 81.46 126.07 64.82 57.96 91.41%
EY 0.65 1.12 1.64 1.23 0.79 1.54 1.73 -47.96%
DY 1.51 0.00 1.40 0.00 2.09 0.00 1.49 0.89%
P/NAPS 0.97 1.34 1.36 1.43 1.47 1.32 1.31 -18.16%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 28/03/13 19/12/12 20/09/12 27/06/12 29/03/12 15/12/11 -
Price 7.40 7.34 7.04 7.48 7.33 7.36 6.71 -
P/RPS 34.29 30.25 24.05 28.96 33.43 26.01 23.07 30.27%
P/EPS 155.46 93.38 60.07 80.17 120.96 70.16 58.04 92.98%
EY 0.64 1.07 1.66 1.25 0.83 1.43 1.72 -48.29%
DY 1.49 0.00 1.42 0.00 2.18 0.00 1.49 0.00%
P/NAPS 0.98 1.40 1.34 1.41 1.41 1.43 1.31 -17.60%

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