[UMCCA] YoY Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -2.13%
YoY- 2.17%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 274,709 205,736 213,152 244,347 206,090 231,382 205,715 4.93%
PBT 98,888 70,234 58,437 84,097 82,704 108,647 105,709 -1.10%
Tax -12,999 -10,486 -11,253 -13,899 -13,995 -22,766 -24,264 -9.87%
NP 85,889 59,748 47,184 70,198 68,709 85,881 81,445 0.88%
-
NP to SH 84,554 59,572 47,184 70,198 68,709 85,881 81,445 0.62%
-
Tax Rate 13.15% 14.93% 19.26% 16.53% 16.92% 20.95% 22.95% -
Total Cost 188,820 145,988 165,968 174,149 137,381 145,501 124,270 7.21%
-
Net Worth 1,755,526 1,707,131 1,676,410 1,670,193 1,535,944 1,054,252 1,015,035 9.55%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 48,125 33,432 33,155 53,479 42,892 52,712 50,449 -0.78%
Div Payout % 56.92% 56.12% 70.27% 76.18% 62.43% 61.38% 61.94% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 1,755,526 1,707,131 1,676,410 1,670,193 1,535,944 1,054,252 1,015,035 9.55%
NOSH 209,240 208,951 207,220 205,688 204,247 202,740 201,796 0.60%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 31.27% 29.04% 22.14% 28.73% 33.34% 37.12% 39.59% -
ROE 4.82% 3.49% 2.81% 4.20% 4.47% 8.15% 8.02% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 131.29 98.46 102.86 118.79 100.90 114.13 101.94 4.30%
EPS 40.41 28.51 22.77 34.13 33.64 42.36 40.36 0.02%
DPS 23.00 16.00 16.00 26.00 21.00 26.00 25.00 -1.37%
NAPS 8.39 8.17 8.09 8.12 7.52 5.20 5.03 8.89%
Adjusted Per Share Value based on latest NOSH - 206,321
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 130.96 98.08 101.61 116.48 98.25 110.30 98.07 4.93%
EPS 40.31 28.40 22.49 33.46 32.75 40.94 38.83 0.62%
DPS 22.94 15.94 15.81 25.49 20.45 25.13 24.05 -0.78%
NAPS 8.3688 8.1381 7.9917 7.9621 7.3221 5.0258 4.8388 9.55%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 6.18 5.96 6.38 7.13 7.30 7.64 7.02 -
P/RPS 4.71 6.05 6.20 6.00 7.23 6.69 6.89 -6.13%
P/EPS 15.29 20.90 28.02 20.89 21.70 18.04 17.39 -2.12%
EY 6.54 4.78 3.57 4.79 4.61 5.54 5.75 2.16%
DY 3.72 2.68 2.51 3.65 2.88 3.40 3.56 0.73%
P/NAPS 0.74 0.73 0.79 0.88 0.97 1.47 1.40 -10.07%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 29/06/16 24/06/15 27/06/14 27/06/13 27/06/12 29/06/11 -
Price 6.03 5.72 6.15 7.04 7.40 7.33 6.97 -
P/RPS 4.59 5.81 5.98 5.93 7.33 6.42 6.84 -6.42%
P/EPS 14.92 20.06 27.01 20.63 22.00 17.30 17.27 -2.40%
EY 6.70 4.98 3.70 4.85 4.55 5.78 5.79 2.46%
DY 3.81 2.80 2.60 3.69 2.84 3.55 3.59 0.99%
P/NAPS 0.72 0.70 0.76 0.87 0.98 1.41 1.39 -10.37%

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