[UMCCA] YoY Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -11.56%
YoY- -34.23%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 231,704 232,968 172,924 210,288 282,040 172,968 167,964 5.50%
PBT 60,320 61,900 60,876 94,776 148,800 84,292 70,916 -2.65%
Tax -11,136 -10,936 -5,180 -18,824 -33,320 -19,220 -15,552 -5.41%
NP 49,184 50,964 55,696 75,952 115,480 65,072 55,364 -1.95%
-
NP to SH 49,184 50,964 55,696 75,952 115,480 65,072 55,364 -1.95%
-
Tax Rate 18.46% 17.67% 8.51% 19.86% 22.39% 22.80% 21.93% -
Total Cost 182,520 182,004 117,228 134,336 166,560 107,896 112,600 8.37%
-
Net Worth 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 893,487 11.03%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 893,487 11.03%
NOSH 208,054 206,834 205,368 203,515 202,454 134,003 133,956 7.61%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 21.23% 21.88% 32.21% 36.12% 40.94% 37.62% 32.96% -
ROE 2.94% 3.25% 3.63% 7.04% 11.01% 6.24% 6.20% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 111.37 112.64 84.20 103.33 139.31 129.08 125.39 -1.95%
EPS 23.64 24.64 27.12 37.32 57.04 48.56 41.32 -8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.05 7.58 7.47 5.30 5.18 7.78 6.67 3.18%
Adjusted Per Share Value based on latest NOSH - 203,515
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 110.45 111.05 82.43 100.24 134.44 82.45 80.06 5.50%
EPS 23.44 24.29 26.55 36.20 55.05 31.02 26.39 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9834 7.4732 7.3126 5.1415 4.9989 4.9695 4.259 11.03%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 6.14 7.50 7.41 7.60 7.03 6.60 5.50 -
P/RPS 5.51 6.66 8.80 7.36 5.05 5.11 4.39 3.85%
P/EPS 25.97 30.44 27.32 20.36 12.32 13.59 13.31 11.77%
EY 3.85 3.29 3.66 4.91 8.11 7.36 7.51 -10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.99 0.99 1.43 1.36 0.85 0.82 -1.25%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 21/09/15 18/09/14 20/09/13 20/09/12 29/09/11 27/09/10 15/09/09 -
Price 5.60 7.00 7.11 7.48 6.42 7.33 5.34 -
P/RPS 5.03 6.21 8.44 7.24 4.61 5.68 4.26 2.80%
P/EPS 23.69 28.41 26.22 20.04 11.26 15.09 12.92 10.62%
EY 4.22 3.52 3.81 4.99 8.88 6.62 7.74 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 0.95 1.41 1.24 0.94 0.80 -2.19%

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