[UMCCA] QoQ Quarter Result on 31-Jul-2014 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -22.33%
YoY- -8.5%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 48,066 47,882 58,962 58,242 63,452 72,591 65,073 -18.33%
PBT 12,718 13,066 17,178 15,475 20,312 24,945 23,621 -33.89%
Tax -2,781 -2,257 -3,481 -2,734 -3,909 -4,034 -4,661 -29.19%
NP 9,937 10,809 13,697 12,741 16,403 20,911 18,960 -35.07%
-
NP to SH 9,937 10,809 13,697 12,741 16,403 20,911 18,960 -35.07%
-
Tax Rate 21.87% 17.27% 20.26% 17.67% 19.24% 16.17% 19.73% -
Total Cost 38,129 37,073 45,265 45,501 47,049 51,680 46,113 -11.93%
-
Net Worth 1,678,295 1,580,894 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 5.23%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 16,596 - 16,577 - 33,011 - 20,541 -13.28%
Div Payout % 167.01% - 121.03% - 201.25% - 108.34% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,678,295 1,580,894 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 5.23%
NOSH 207,453 207,466 207,216 206,834 206,321 205,816 205,417 0.66%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 20.67% 22.57% 23.23% 21.88% 25.85% 28.81% 29.14% -
ROE 0.59% 0.68% 0.86% 0.81% 1.14% 1.34% 1.22% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 23.17 23.08 28.45 28.16 30.75 35.27 31.68 -18.87%
EPS 4.79 5.21 6.61 6.16 7.95 10.16 9.23 -35.49%
DPS 8.00 0.00 8.00 0.00 16.00 0.00 10.00 -13.85%
NAPS 8.09 7.62 7.65 7.58 7.00 7.56 7.57 4.54%
Adjusted Per Share Value based on latest NOSH - 206,834
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 22.91 22.83 28.11 27.76 30.25 34.61 31.02 -18.33%
EPS 4.74 5.15 6.53 6.07 7.82 9.97 9.04 -35.05%
DPS 7.91 0.00 7.90 0.00 15.74 0.00 9.79 -13.28%
NAPS 8.0007 7.5363 7.5569 7.474 6.8849 7.4176 7.4129 5.23%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 6.38 6.35 6.82 7.50 7.13 6.91 7.21 -
P/RPS 27.54 27.51 23.97 26.63 23.18 19.59 22.76 13.59%
P/EPS 133.19 121.88 103.18 121.75 89.68 68.01 78.11 42.86%
EY 0.75 0.82 0.97 0.82 1.12 1.47 1.28 -30.04%
DY 1.25 0.00 1.17 0.00 2.24 0.00 1.39 -6.85%
P/NAPS 0.79 0.83 0.89 0.99 1.02 0.91 0.95 -11.59%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 25/03/15 24/12/14 18/09/14 27/06/14 20/03/14 19/12/13 -
Price 6.15 6.40 6.32 7.00 7.04 7.18 7.08 -
P/RPS 26.54 27.73 22.21 24.86 22.89 20.36 22.35 12.17%
P/EPS 128.39 122.84 95.61 113.64 88.55 70.67 76.71 41.10%
EY 0.78 0.81 1.05 0.88 1.13 1.42 1.30 -28.92%
DY 1.30 0.00 1.27 0.00 2.27 0.00 1.41 -5.28%
P/NAPS 0.76 0.84 0.83 0.92 1.01 0.95 0.94 -13.24%

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