[UMCCA] YoY Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -6.19%
YoY- 25.36%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 220,114 241,193 215,801 249,121 192,333 172,889 209,402 0.83%
PBT 60,958 85,046 96,013 125,542 102,281 83,598 97,614 -7.54%
Tax -11,296 -13,320 -17,413 -27,448 -24,033 -18,198 -22,788 -11.03%
NP 49,662 71,726 78,600 98,094 78,248 65,400 74,826 -6.60%
-
NP to SH 49,662 71,726 78,600 98,094 78,248 65,400 74,826 -6.60%
-
Tax Rate 18.53% 15.66% 18.14% 21.86% 23.50% 21.77% 23.35% -
Total Cost 170,452 169,466 137,201 151,026 114,085 107,489 134,576 4.01%
-
Net Worth 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 864,312 10.54%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 22,084 27,397 27,197 27,015 20,167 11,918 17,866 3.59%
Div Payout % 44.47% 38.20% 34.60% 27.54% 25.77% 18.22% 23.88% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 864,312 10.54%
NOSH 207,042 205,481 203,979 202,619 201,670 134,019 134,001 7.51%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 22.56% 29.74% 36.42% 39.38% 40.68% 37.83% 35.73% -
ROE 3.15% 4.62% 7.37% 9.42% 7.90% 8.13% 8.66% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 106.31 117.38 105.80 122.95 95.37 129.00 156.27 -6.21%
EPS 23.99 34.91 38.53 48.41 38.80 32.53 55.84 -13.12%
DPS 10.67 13.33 13.33 13.33 10.00 8.89 13.33 -3.64%
NAPS 7.62 7.56 5.23 5.14 4.91 6.00 6.45 2.81%
Adjusted Per Share Value based on latest NOSH - 202,926
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 104.93 114.98 102.88 118.76 91.69 82.42 99.83 0.83%
EPS 23.67 34.19 37.47 46.76 37.30 31.18 35.67 -6.60%
DPS 10.53 13.06 12.97 12.88 9.61 5.68 8.52 3.59%
NAPS 7.521 7.4055 5.0856 4.9648 4.7204 3.8333 4.1203 10.54%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 6.35 6.91 7.01 6.80 6.98 5.08 3.80 -
P/RPS 5.97 5.89 6.63 5.53 7.32 3.94 2.43 16.15%
P/EPS 26.47 19.80 18.19 14.05 17.99 10.41 6.81 25.37%
EY 3.78 5.05 5.50 7.12 5.56 9.61 14.69 -20.23%
DY 1.68 1.93 1.90 1.96 1.43 1.75 3.51 -11.55%
P/NAPS 0.83 0.91 1.34 1.32 1.42 0.85 0.59 5.85%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 -
Price 6.40 7.18 7.34 7.36 7.06 5.20 3.90 -
P/RPS 6.02 6.12 6.94 5.99 7.40 4.03 2.50 15.76%
P/EPS 26.68 20.57 19.05 15.20 18.20 10.66 6.98 25.02%
EY 3.75 4.86 5.25 6.58 5.50 9.38 14.32 -20.00%
DY 1.67 1.86 1.82 1.81 1.42 1.71 3.42 -11.25%
P/NAPS 0.84 0.95 1.40 1.43 1.44 0.87 0.60 5.76%

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