[UMCCA] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -8.33%
YoY- -19.87%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 210,446 220,114 241,193 215,801 249,121 192,333 172,889 3.32%
PBT 62,221 60,958 85,046 96,013 125,542 102,281 83,598 -4.80%
Tax -9,762 -11,296 -13,320 -17,413 -27,448 -24,033 -18,198 -9.85%
NP 52,458 49,662 71,726 78,600 98,094 78,248 65,400 -3.60%
-
NP to SH 52,458 49,662 71,726 78,600 98,094 78,248 65,400 -3.60%
-
Tax Rate 15.69% 18.53% 15.66% 18.14% 21.86% 23.50% 21.77% -
Total Cost 157,988 170,452 169,466 137,201 151,026 114,085 107,489 6.62%
-
Net Worth 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 13.16%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 22,275 22,084 27,397 27,197 27,015 20,167 11,918 10.98%
Div Payout % 42.46% 44.47% 38.20% 34.60% 27.54% 25.77% 18.22% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 13.16%
NOSH 208,832 207,042 205,481 203,979 202,619 201,670 134,019 7.66%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 24.93% 22.56% 29.74% 36.42% 39.38% 40.68% 37.83% -
ROE 3.11% 3.15% 4.62% 7.37% 9.42% 7.90% 8.13% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 100.77 106.31 117.38 105.80 122.95 95.37 129.00 -4.03%
EPS 25.12 23.99 34.91 38.53 48.41 38.80 32.53 -4.21%
DPS 10.67 10.67 13.33 13.33 13.33 10.00 8.89 3.08%
NAPS 8.09 7.62 7.56 5.23 5.14 4.91 6.00 5.10%
Adjusted Per Share Value based on latest NOSH - 204,541
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 100.31 104.92 114.97 102.87 118.75 91.68 82.41 3.32%
EPS 25.01 23.67 34.19 37.47 46.76 37.30 31.17 -3.60%
DPS 10.62 10.53 13.06 12.96 12.88 9.61 5.68 10.98%
NAPS 8.0531 7.5202 7.4047 5.0851 4.9643 4.72 3.833 13.16%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 5.94 6.35 6.91 7.01 6.80 6.98 5.08 -
P/RPS 5.89 5.97 5.89 6.63 5.53 7.32 3.94 6.92%
P/EPS 23.65 26.47 19.80 18.19 14.05 17.99 10.41 14.64%
EY 4.23 3.78 5.05 5.50 7.12 5.56 9.61 -12.77%
DY 1.80 1.68 1.93 1.90 1.96 1.43 1.75 0.47%
P/NAPS 0.73 0.83 0.91 1.34 1.32 1.42 0.85 -2.50%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 -
Price 6.03 6.40 7.18 7.34 7.36 7.06 5.20 -
P/RPS 5.98 6.02 6.12 6.94 5.99 7.40 4.03 6.79%
P/EPS 24.00 26.68 20.57 19.05 15.20 18.20 10.66 14.47%
EY 4.17 3.75 4.86 5.25 6.58 5.50 9.38 -12.63%
DY 1.77 1.67 1.86 1.82 1.81 1.42 1.71 0.57%
P/NAPS 0.75 0.84 0.95 1.40 1.43 1.44 0.87 -2.44%

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