[UMCCA] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

25-Mar-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jan-2015 [#3]

Profit Trend

QoQ- -6.08%

YoY- -30.76%

Quarter Report

3Q ended 31 January 2015 Results.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Annualized Quarter Result
Revenue	287,293	272,573	210,446	220,114	241,193	215,801	249,121	2.40%
YoY %	5.40%	29.52%	-4.39%	-8.74%	11.77%	-13.38%	-	-
Horiz. %	115.32%	109.41%	84.48%	88.36%	96.82%	86.62%	100.00%	-
PBT	66,820	94,361	62,221	60,958	85,046	96,013	125,542	-9.96%
YoY %	-29.19%	51.65%	2.07%	-28.32%	-11.42%	-23.52%	-	-
Horiz. %	53.23%	75.16%	49.56%	48.56%	67.74%	76.48%	100.00%	-
Tax	-17,270	-19,912	-9,762	-11,296	-13,320	-17,413	-27,448	-7.42%
YoY %	13.27%	-103.97%	13.58%	15.20%	23.51%	36.56%	-	-
Horiz. %	62.92%	72.54%	35.57%	41.15%	48.53%	63.44%	100.00%	-
NP	49,549	74,449	52,458	49,662	71,726	78,600	98,094	-10.74%
YoY %	-33.45%	41.92%	5.63%	-30.76%	-8.75%	-19.87%	-	-
Horiz. %	50.51%	75.90%	53.48%	50.63%	73.12%	80.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,409	74,070	52,458	49,662	71,726	78,600	98,094	-9.91%
YoY %	-29.24%	41.20%	5.63%	-30.76%	-8.75%	-19.87%	-	-
Horiz. %	53.43%	75.51%	53.48%	50.63%	73.12%	80.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.85%	21.10%	15.69%	18.53%	15.66%	18.14%	21.86%	-
YoY %	22.51%	34.48%	-15.33%	18.33%	-13.67%	-17.02%	-	-
Horiz. %	118.25%	96.52%	71.77%	84.77%	71.64%	82.98%	100.00%	-
Total Cost	237,744	198,124	157,988	170,452	169,466	137,201	151,026	7.84%
YoY %	20.00%	25.40%	-7.31%	0.58%	23.52%	-9.15%	-	-
Horiz. %	157.42%	131.19%	104.61%	112.86%	112.21%	90.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,737,335	1,728,315	1,689,453	1,577,666	1,553,438	1,066,811	1,041,462	8.89%
YoY %	0.52%	2.30%	7.09%	1.56%	45.62%	2.43%	-	-
Horiz. %	166.82%	165.95%	162.22%	151.49%	149.16%	102.43%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	16,765	22,318	22,275	22,084	27,397	27,197	27,015	-7.63%
YoY %	-24.88%	0.19%	0.86%	-19.39%	0.74%	0.67%	-	-
Horiz. %	62.06%	82.61%	82.45%	81.75%	101.41%	100.67%	100.00%	-
Div Payout %	31.99%	30.13%	42.46%	44.47%	38.20%	34.60%	27.54%	-
YoY %	6.17%	-29.04%	-4.52%	16.41%	10.40%	25.64%	-	-
Horiz. %	116.16%	109.40%	154.18%	161.47%	138.71%	125.64%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	1,737,335	1,728,315	1,689,453	1,577,666	1,553,438	1,066,811	1,041,462	8.89%
YoY %	0.52%	2.30%	7.09%	1.56%	45.62%	2.43%	-	-
Horiz. %	166.82%	165.95%	162.22%	151.49%	149.16%	102.43%	100.00%	-
NOSH	209,660	209,239	208,832	207,042	205,481	203,979	202,619	0.57%
YoY %	0.20%	0.19%	0.86%	0.76%	0.74%	0.67%	-	-
Horiz. %	103.47%	103.27%	103.07%	102.18%	101.41%	100.67%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	17.25%	27.31%	24.93%	22.56%	29.74%	36.42%	39.38%	-
YoY %	-36.84%	9.55%	10.51%	-24.14%	-18.34%	-7.52%	-	-
Horiz. %	43.80%	69.35%	63.31%	57.29%	75.52%	92.48%	100.00%	-
ROE	3.02%	4.29%	3.11%	3.15%	4.62%	7.37%	9.42%	-
YoY %	-29.60%	37.94%	-1.27%	-31.82%	-37.31%	-21.76%	-	-
Horiz. %	32.06%	45.54%	33.01%	33.44%	49.04%	78.24%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	137.09	130.27	100.77	106.31	117.38	105.80	122.95	1.82%
YoY %	5.24%	29.27%	-5.21%	-9.43%	10.95%	-13.95%	-	-
Horiz. %	111.50%	105.95%	81.96%	86.47%	95.47%	86.05%	100.00%	-
EPS	25.03	35.40	25.12	23.99	34.91	38.53	48.41	-10.40%
YoY %	-29.29%	40.92%	4.71%	-31.28%	-9.40%	-20.41%	-	-
Horiz. %	51.70%	73.13%	51.89%	49.56%	72.11%	79.59%	100.00%	-
DPS	8.00	10.67	10.67	10.67	13.33	13.33	13.33	-8.15%
YoY %	-25.02%	0.00%	0.00%	-19.95%	0.00%	0.00%	-	-
Horiz. %	60.02%	80.05%	80.05%	80.05%	100.00%	100.00%	100.00%	-
NAPS	8.29	8.26	8.09	7.62	7.56	5.23	5.14	8.28%
YoY %	0.36%	2.10%	6.17%	0.79%	44.55%	1.75%	-	-
Horiz. %	161.28%	160.70%	157.39%	148.25%	147.08%	101.75%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 207,466
RPS	136.94	129.93	100.31	104.92	114.97	102.87	118.75	2.40%
YoY %	5.40%	29.53%	-4.39%	-8.74%	11.76%	-13.37%	-	-
Horiz. %	115.32%	109.41%	84.47%	88.35%	96.82%	86.63%	100.00%	-
EPS	24.98	35.31	25.01	23.67	34.19	37.47	46.76	-9.91%
YoY %	-29.26%	41.18%	5.66%	-30.77%	-8.75%	-19.87%	-	-
Horiz. %	53.42%	75.51%	53.49%	50.62%	73.12%	80.13%	100.00%	-
DPS	7.99	10.64	10.62	10.53	13.06	12.96	12.88	-7.64%
YoY %	-24.91%	0.19%	0.85%	-19.37%	0.77%	0.62%	-	-
Horiz. %	62.03%	82.61%	82.45%	81.75%	101.40%	100.62%	100.00%	-
NAPS	8.2813	8.2383	8.0531	7.5202	7.4047	5.0851	4.9643	8.89%
YoY %	0.52%	2.30%	7.09%	1.56%	45.62%	2.43%	-	-
Horiz. %	166.82%	165.95%	162.22%	151.49%	149.16%	102.43%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	6.43	5.80	5.94	6.35	6.91	7.01	6.80	-
P/RPS	4.69	4.45	5.89	5.97	5.89	6.63	5.53	-2.70%
YoY %	5.39%	-24.45%	-1.34%	1.36%	-11.16%	19.89%	-	-
Horiz. %	84.81%	80.47%	106.51%	107.96%	106.51%	119.89%	100.00%	-
P/EPS	25.71	16.38	23.65	26.47	19.80	18.19	14.05	10.58%
YoY %	56.96%	-30.74%	-10.65%	33.69%	8.85%	29.47%	-	-
Horiz. %	182.99%	116.58%	168.33%	188.40%	140.93%	129.47%	100.00%	-
EY	3.89	6.10	4.23	3.78	5.05	5.50	7.12	-9.57%
YoY %	-36.23%	44.21%	11.90%	-25.15%	-8.18%	-22.75%	-	-
Horiz. %	54.63%	85.67%	59.41%	53.09%	70.93%	77.25%	100.00%	-
DY	1.24	1.84	1.80	1.68	1.93	1.90	1.96	-7.34%
YoY %	-32.61%	2.22%	7.14%	-12.95%	1.58%	-3.06%	-	-
Horiz. %	63.27%	93.88%	91.84%	85.71%	98.47%	96.94%	100.00%	-
P/NAPS	0.78	0.70	0.73	0.83	0.91	1.34	1.32	-8.38%
YoY %	11.43%	-4.11%	-12.05%	-8.79%	-32.09%	1.52%	-	-
Horiz. %	59.09%	53.03%	55.30%	62.88%	68.94%	101.52%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	22/03/18	28/03/17	29/03/16	25/03/15	20/03/14	28/03/13	29/03/12	-
Price	6.30	6.10	6.03	6.40	7.18	7.34	7.36	-
P/RPS	4.60	4.68	5.98	6.02	6.12	6.94	5.99	-4.30%
YoY %	-1.71%	-21.74%	-0.66%	-1.63%	-11.82%	15.86%	-	-
Horiz. %	76.79%	78.13%	99.83%	100.50%	102.17%	115.86%	100.00%	-
P/EPS	25.19	17.23	24.00	26.68	20.57	19.05	15.20	8.77%
YoY %	46.20%	-28.21%	-10.04%	29.70%	7.98%	25.33%	-	-
Horiz. %	165.72%	113.36%	157.89%	175.53%	135.33%	125.33%	100.00%	-
EY	3.97	5.80	4.17	3.75	4.86	5.25	6.58	-8.06%
YoY %	-31.55%	39.09%	11.20%	-22.84%	-7.43%	-20.21%	-	-
Horiz. %	60.33%	88.15%	63.37%	56.99%	73.86%	79.79%	100.00%	-
DY	1.27	1.75	1.77	1.67	1.86	1.82	1.81	-5.72%
YoY %	-27.43%	-1.13%	5.99%	-10.22%	2.20%	0.55%	-	-
Horiz. %	70.17%	96.69%	97.79%	92.27%	102.76%	100.55%	100.00%	-
P/NAPS	0.76	0.74	0.75	0.84	0.95	1.40	1.43	-9.99%
YoY %	2.70%	-1.33%	-10.71%	-11.58%	-32.14%	-2.10%	-	-
Horiz. %	53.15%	51.75%	52.45%	58.74%	66.43%	97.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos