[UMCCA] YoY Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -12.58%
YoY- -20.0%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 205,736 213,152 244,347 206,090 231,382 205,715 178,527 2.39%
PBT 70,234 58,437 84,097 82,704 108,647 105,709 81,677 -2.48%
Tax -10,486 -11,253 -13,899 -13,995 -22,766 -24,264 -18,372 -8.91%
NP 59,748 47,184 70,198 68,709 85,881 81,445 63,305 -0.95%
-
NP to SH 59,572 47,184 70,198 68,709 85,881 81,445 63,305 -1.00%
-
Tax Rate 14.93% 19.26% 16.53% 16.92% 20.95% 22.95% 22.49% -
Total Cost 145,988 165,968 174,149 137,381 145,501 124,270 115,222 4.01%
-
Net Worth 1,707,131 1,676,410 1,670,193 1,535,944 1,054,252 1,015,035 627,131 18.14%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 33,432 33,155 53,479 42,892 52,712 50,449 31,262 1.12%
Div Payout % 56.12% 70.27% 76.18% 62.43% 61.38% 61.94% 49.38% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,707,131 1,676,410 1,670,193 1,535,944 1,054,252 1,015,035 627,131 18.14%
NOSH 208,951 207,220 205,688 204,247 202,740 201,796 134,002 7.67%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 29.04% 22.14% 28.73% 33.34% 37.12% 39.59% 35.46% -
ROE 3.49% 2.81% 4.20% 4.47% 8.15% 8.02% 10.09% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 98.46 102.86 118.79 100.90 114.13 101.94 133.23 -4.91%
EPS 28.51 22.77 34.13 33.64 42.36 40.36 31.49 -1.64%
DPS 16.00 16.00 26.00 21.00 26.00 25.00 23.33 -6.08%
NAPS 8.17 8.09 8.12 7.52 5.20 5.03 4.68 9.72%
Adjusted Per Share Value based on latest NOSH - 205,020
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 98.07 101.60 116.47 98.24 110.29 98.06 85.10 2.39%
EPS 28.40 22.49 33.46 32.75 40.94 38.82 30.18 -1.00%
DPS 15.94 15.80 25.49 20.45 25.13 24.05 14.90 1.12%
NAPS 8.1373 7.9909 7.9613 7.3214 5.0253 4.8383 2.9893 18.14%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 5.96 6.38 7.13 7.30 7.64 7.02 5.24 -
P/RPS 6.05 6.20 6.00 7.23 6.69 6.89 3.93 7.44%
P/EPS 20.90 28.02 20.89 21.70 18.04 17.39 11.09 11.12%
EY 4.78 3.57 4.79 4.61 5.54 5.75 9.02 -10.03%
DY 2.68 2.51 3.65 2.88 3.40 3.56 4.45 -8.09%
P/NAPS 0.73 0.79 0.88 0.97 1.47 1.40 1.12 -6.87%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 24/06/15 27/06/14 27/06/13 27/06/12 29/06/11 14/06/10 -
Price 5.72 6.15 7.04 7.40 7.33 6.97 5.28 -
P/RPS 5.81 5.98 5.93 7.33 6.42 6.84 3.96 6.59%
P/EPS 20.06 27.01 20.63 22.00 17.30 17.27 11.18 10.22%
EY 4.98 3.70 4.85 4.55 5.78 5.79 8.95 -9.30%
DY 2.80 2.60 3.69 2.84 3.55 3.59 4.42 -7.31%
P/NAPS 0.70 0.76 0.87 0.98 1.41 1.39 1.13 -7.66%

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