[UMCCA] QoQ TTM Result on 31-Jan-2014 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 8.23%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 253,247 259,358 244,347 225,134 202,177 196,749 206,090 14.68%
PBT 77,910 84,353 84,097 74,479 68,221 74,229 82,704 -3.89%
Tax -14,158 -15,338 -13,899 -10,925 -9,501 -10,584 -13,995 0.77%
NP 63,752 69,015 70,198 63,554 58,720 63,645 68,709 -4.85%
-
NP to SH 63,752 69,015 70,198 63,554 58,720 63,645 68,709 -4.85%
-
Tax Rate 18.17% 18.18% 16.53% 14.67% 13.93% 14.26% 16.92% -
Total Cost 189,495 190,343 174,149 161,580 143,457 133,104 137,381 23.83%
-
Net Worth 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1.86%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 49,588 53,553 53,553 43,094 43,094 42,932 42,932 10.05%
Div Payout % 77.78% 77.60% 76.29% 67.81% 73.39% 67.46% 62.48% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1.86%
NOSH 207,216 206,834 206,321 205,816 205,417 205,368 205,020 0.71%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 25.17% 26.61% 28.73% 28.23% 29.04% 32.35% 33.34% -
ROE 4.02% 4.40% 4.86% 4.08% 3.78% 4.15% 4.46% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 122.21 125.39 118.43 109.39 98.42 95.80 100.52 13.87%
EPS 30.77 33.37 34.02 30.88 28.59 30.99 33.51 -5.51%
DPS 24.00 26.00 26.00 21.00 21.00 21.00 21.00 9.28%
NAPS 7.65 7.58 7.00 7.56 7.57 7.47 7.52 1.14%
Adjusted Per Share Value based on latest NOSH - 205,816
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 120.71 123.63 116.47 107.31 96.37 93.78 98.24 14.67%
EPS 30.39 32.90 33.46 30.29 27.99 30.34 32.75 -4.85%
DPS 23.64 25.53 25.53 20.54 20.54 20.46 20.46 10.08%
NAPS 7.5562 7.4732 6.8843 7.4168 7.4122 7.3126 7.3491 1.86%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 6.82 7.50 7.13 6.91 7.21 7.41 7.30 -
P/RPS 5.58 5.98 6.02 6.32 7.33 7.73 7.26 -16.05%
P/EPS 22.17 22.48 20.96 22.38 25.22 23.91 21.78 1.18%
EY 4.51 4.45 4.77 4.47 3.96 4.18 4.59 -1.16%
DY 3.52 3.47 3.65 3.04 2.91 2.83 2.88 14.27%
P/NAPS 0.89 0.99 1.02 0.91 0.95 0.99 0.97 -5.56%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 24/12/14 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 -
Price 6.32 7.00 7.04 7.18 7.08 7.11 7.40 -
P/RPS 5.17 5.58 5.94 6.56 7.19 7.42 7.36 -20.92%
P/EPS 20.54 20.98 20.69 23.25 24.77 22.94 22.08 -4.69%
EY 4.87 4.77 4.83 4.30 4.04 4.36 4.53 4.92%
DY 3.80 3.71 3.69 2.92 2.97 2.95 2.84 21.36%
P/NAPS 0.83 0.92 1.01 0.95 0.94 0.95 0.98 -10.45%

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