[UMCCA] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -10.85%
YoY- 5.45%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 206,392 214,180 213,444 231,382 248,306 237,960 232,983 -7.72%
PBT 86,500 94,555 95,141 108,647 123,155 121,963 121,836 -20.33%
Tax -15,240 -18,085 -19,142 -22,766 -26,825 -28,182 -27,789 -32.87%
NP 71,260 76,470 75,999 85,881 96,330 93,781 94,047 -16.81%
-
NP to SH 71,260 76,470 75,999 85,881 96,330 93,781 94,047 -16.81%
-
Tax Rate 17.62% 19.13% 20.12% 20.95% 21.78% 23.11% 22.81% -
Total Cost 135,132 137,710 137,445 145,501 151,976 144,179 138,936 -1.82%
-
Net Worth 1,069,754 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 1,048,713 1.32%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 52,881 52,881 52,755 52,755 55,657 55,657 50,517 3.08%
Div Payout % 74.21% 69.15% 69.42% 61.43% 57.78% 59.35% 53.72% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,069,754 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 1,048,713 1.32%
NOSH 204,541 203,796 203,515 203,135 202,926 202,543 202,454 0.68%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 34.53% 35.70% 35.61% 37.12% 38.79% 39.41% 40.37% -
ROE 6.66% 7.13% 7.05% 8.13% 9.24% 9.04% 8.97% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 100.90 105.09 104.88 113.91 122.36 117.49 115.08 -8.35%
EPS 34.84 37.52 37.34 42.28 47.47 46.30 46.45 -17.37%
DPS 26.00 26.00 26.00 26.00 27.50 27.50 25.00 2.63%
NAPS 5.23 5.26 5.30 5.20 5.14 5.12 5.18 0.63%
Adjusted Per Share Value based on latest NOSH - 203,135
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 98.38 102.09 101.74 110.29 118.36 113.43 111.06 -7.73%
EPS 33.97 36.45 36.23 40.94 45.92 44.70 44.83 -16.81%
DPS 25.21 25.21 25.15 25.15 26.53 26.53 24.08 3.09%
NAPS 5.0992 5.1097 5.1415 5.0351 4.9718 4.9431 4.9989 1.32%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 7.01 7.16 7.60 7.64 6.80 6.70 7.03 -
P/RPS 6.95 6.81 7.25 6.71 5.56 5.70 6.11 8.92%
P/EPS 20.12 19.08 20.35 18.07 14.32 14.47 15.13 20.82%
EY 4.97 5.24 4.91 5.53 6.98 6.91 6.61 -17.24%
DY 3.71 3.63 3.42 3.40 4.04 4.10 3.56 2.77%
P/NAPS 1.34 1.36 1.43 1.47 1.32 1.31 1.36 -0.97%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 19/12/12 20/09/12 27/06/12 29/03/12 15/12/11 29/09/11 -
Price 7.34 7.04 7.48 7.33 7.36 6.71 6.42 -
P/RPS 7.27 6.70 7.13 6.44 6.01 5.71 5.58 19.19%
P/EPS 21.07 18.76 20.03 17.34 15.50 14.49 13.82 32.29%
EY 4.75 5.33 4.99 5.77 6.45 6.90 7.24 -24.39%
DY 3.54 3.69 3.48 3.55 3.74 4.10 3.89 -6.06%
P/NAPS 1.40 1.34 1.41 1.41 1.43 1.31 1.24 8.38%

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