[UMCCA] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -6.81%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 202,177 196,749 206,090 206,392 214,180 213,444 231,382 -8.57%
PBT 68,221 74,229 82,704 86,500 94,555 95,141 108,647 -26.61%
Tax -9,501 -10,584 -13,995 -15,240 -18,085 -19,142 -22,766 -44.06%
NP 58,720 63,645 68,709 71,260 76,470 75,999 85,881 -22.33%
-
NP to SH 58,720 63,645 68,709 71,260 76,470 75,999 85,881 -22.33%
-
Tax Rate 13.93% 14.26% 16.92% 17.62% 19.13% 20.12% 20.95% -
Total Cost 143,457 133,104 137,381 135,132 137,710 137,445 145,501 -0.93%
-
Net Worth 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 1,056,303 29.31%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 43,094 42,932 42,932 52,881 52,881 52,755 52,755 -12.58%
Div Payout % 73.39% 67.46% 62.48% 74.21% 69.15% 69.42% 61.43% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 1,056,303 29.31%
NOSH 205,417 205,368 205,020 204,541 203,796 203,515 203,135 0.74%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 29.04% 32.35% 33.34% 34.53% 35.70% 35.61% 37.12% -
ROE 3.78% 4.15% 4.46% 6.66% 7.13% 7.05% 8.13% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 98.42 95.80 100.52 100.90 105.09 104.88 113.91 -9.26%
EPS 28.59 30.99 33.51 34.84 37.52 37.34 42.28 -22.90%
DPS 21.00 21.00 21.00 26.00 26.00 26.00 26.00 -13.23%
NAPS 7.57 7.47 7.52 5.23 5.26 5.30 5.20 28.36%
Adjusted Per Share Value based on latest NOSH - 204,541
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 96.38 93.79 98.25 98.39 102.10 101.75 110.30 -8.57%
EPS 27.99 30.34 32.75 33.97 36.45 36.23 40.94 -22.33%
DPS 20.54 20.47 20.47 25.21 25.21 25.15 25.15 -12.59%
NAPS 7.4129 7.3133 7.3498 5.0997 5.1102 5.142 5.0356 29.31%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 7.21 7.41 7.30 7.01 7.16 7.60 7.64 -
P/RPS 7.33 7.73 7.26 6.95 6.81 7.25 6.71 6.05%
P/EPS 25.22 23.91 21.78 20.12 19.08 20.35 18.07 24.81%
EY 3.96 4.18 4.59 4.97 5.24 4.91 5.53 -19.91%
DY 2.91 2.83 2.88 3.71 3.63 3.42 3.40 -9.82%
P/NAPS 0.95 0.99 0.97 1.34 1.36 1.43 1.47 -25.19%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 20/09/12 27/06/12 -
Price 7.08 7.11 7.40 7.34 7.04 7.48 7.33 -
P/RPS 7.19 7.42 7.36 7.27 6.70 7.13 6.44 7.59%
P/EPS 24.77 22.94 22.08 21.07 18.76 20.03 17.34 26.75%
EY 4.04 4.36 4.53 4.75 5.33 4.99 5.77 -21.09%
DY 2.97 2.95 2.84 3.54 3.69 3.48 3.55 -11.18%
P/NAPS 0.94 0.95 0.98 1.40 1.34 1.41 1.41 -23.62%

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