[UMCCA] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -7.37%
YoY- -16.26%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 244,347 225,134 202,177 196,749 206,090 206,392 214,180 9.20%
PBT 84,097 74,479 68,221 74,229 82,704 86,500 94,555 -7.53%
Tax -13,899 -10,925 -9,501 -10,584 -13,995 -15,240 -18,085 -16.13%
NP 70,198 63,554 58,720 63,645 68,709 71,260 76,470 -5.56%
-
NP to SH 70,198 63,554 58,720 63,645 68,709 71,260 76,470 -5.56%
-
Tax Rate 16.53% 14.67% 13.93% 14.26% 16.92% 17.62% 19.13% -
Total Cost 174,149 161,580 143,457 133,104 137,381 135,132 137,710 16.99%
-
Net Worth 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 22.05%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 53,553 43,094 43,094 42,932 42,932 52,881 52,881 0.84%
Div Payout % 76.29% 67.81% 73.39% 67.46% 62.48% 74.21% 69.15% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 22.05%
NOSH 206,321 205,816 205,417 205,368 205,020 204,541 203,796 0.82%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 28.73% 28.23% 29.04% 32.35% 33.34% 34.53% 35.70% -
ROE 4.86% 4.08% 3.78% 4.15% 4.46% 6.66% 7.13% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 118.43 109.39 98.42 95.80 100.52 100.90 105.09 8.31%
EPS 34.02 30.88 28.59 30.99 33.51 34.84 37.52 -6.33%
DPS 26.00 21.00 21.00 21.00 21.00 26.00 26.00 0.00%
NAPS 7.00 7.56 7.57 7.47 7.52 5.23 5.26 21.05%
Adjusted Per Share Value based on latest NOSH - 205,368
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 116.47 107.31 96.37 93.78 98.24 98.38 102.09 9.20%
EPS 33.46 30.29 27.99 30.34 32.75 33.97 36.45 -5.56%
DPS 25.53 20.54 20.54 20.46 20.46 25.21 25.21 0.84%
NAPS 6.8843 7.4168 7.4122 7.3126 7.3491 5.0992 5.1097 22.05%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 7.13 6.91 7.21 7.41 7.30 7.01 7.16 -
P/RPS 6.02 6.32 7.33 7.73 7.26 6.95 6.81 -7.91%
P/EPS 20.96 22.38 25.22 23.91 21.78 20.12 19.08 6.48%
EY 4.77 4.47 3.96 4.18 4.59 4.97 5.24 -6.08%
DY 3.65 3.04 2.91 2.83 2.88 3.71 3.63 0.36%
P/NAPS 1.02 0.91 0.95 0.99 0.97 1.34 1.36 -17.49%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 -
Price 7.04 7.18 7.08 7.11 7.40 7.34 7.04 -
P/RPS 5.94 6.56 7.19 7.42 7.36 7.27 6.70 -7.73%
P/EPS 20.69 23.25 24.77 22.94 22.08 21.07 18.76 6.76%
EY 4.83 4.30 4.04 4.36 4.53 4.75 5.33 -6.37%
DY 3.69 2.92 2.97 2.95 2.84 3.54 3.69 0.00%
P/NAPS 1.01 0.95 0.94 0.95 0.98 1.40 1.34 -17.22%

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