[UMCCA] QoQ Quarter Result on 31-Oct-2013 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 36.17%
YoY- -20.62%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 58,242 63,452 72,591 65,073 43,231 44,239 49,634 11.28%
PBT 15,475 20,312 24,945 23,621 15,219 10,694 18,687 -11.84%
Tax -2,734 -3,909 -4,034 -4,661 -1,295 -935 -2,610 3.15%
NP 12,741 16,403 20,911 18,960 13,924 9,759 16,077 -14.39%
-
NP to SH 12,741 16,403 20,911 18,960 13,924 9,759 16,077 -14.39%
-
Tax Rate 17.67% 19.24% 16.17% 19.73% 8.51% 8.74% 13.97% -
Total Cost 45,501 47,049 51,680 46,113 29,307 34,480 33,557 22.57%
-
Net Worth 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 29.11%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 33,011 - 20,541 - 22,552 - -
Div Payout % - 201.25% - 108.34% - 231.09% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 29.11%
NOSH 206,834 206,321 205,816 205,417 205,368 205,020 204,541 0.74%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 21.88% 25.85% 28.81% 29.14% 32.21% 22.06% 32.39% -
ROE 0.81% 1.14% 1.34% 1.22% 0.91% 0.63% 1.50% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 28.16 30.75 35.27 31.68 21.05 21.58 24.27 10.44%
EPS 6.16 7.95 10.16 9.23 6.78 4.76 7.86 -15.03%
DPS 0.00 16.00 0.00 10.00 0.00 11.00 0.00 -
NAPS 7.58 7.00 7.56 7.57 7.47 7.52 5.23 28.15%
Adjusted Per Share Value based on latest NOSH - 205,417
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 27.76 30.25 34.61 31.02 20.61 21.09 23.66 11.27%
EPS 6.07 7.82 9.97 9.04 6.64 4.65 7.66 -14.40%
DPS 0.00 15.74 0.00 9.79 0.00 10.75 0.00 -
NAPS 7.474 6.8849 7.4176 7.4129 7.3133 7.3498 5.0997 29.11%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 7.50 7.13 6.91 7.21 7.41 7.30 7.01 -
P/RPS 26.63 23.18 19.59 22.76 35.20 33.83 28.89 -5.29%
P/EPS 121.75 89.68 68.01 78.11 109.29 153.36 89.19 23.12%
EY 0.82 1.12 1.47 1.28 0.91 0.65 1.12 -18.81%
DY 0.00 2.24 0.00 1.39 0.00 1.51 0.00 -
P/NAPS 0.99 1.02 0.91 0.95 0.99 0.97 1.34 -18.32%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 -
Price 7.00 7.04 7.18 7.08 7.11 7.40 7.34 -
P/RPS 24.86 22.89 20.36 22.35 33.78 34.29 30.25 -12.29%
P/EPS 113.64 88.55 70.67 76.71 104.87 155.46 93.38 14.02%
EY 0.88 1.13 1.42 1.30 0.95 0.64 1.07 -12.25%
DY 0.00 2.27 0.00 1.41 0.00 1.49 0.00 -
P/NAPS 0.92 1.01 0.95 0.94 0.95 0.98 1.40 -24.47%

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