[UMCCA] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -18.94%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 216,860 231,704 232,968 172,924 210,288 282,040 172,968 3.83%
PBT 22,468 60,320 61,900 60,876 94,776 148,800 84,292 -19.76%
Tax -9,332 -11,136 -10,936 -5,180 -18,824 -33,320 -19,220 -11.33%
NP 13,136 49,184 50,964 55,696 75,952 115,480 65,072 -23.39%
-
NP to SH 13,524 49,184 50,964 55,696 75,952 115,480 65,072 -23.01%
-
Tax Rate 41.53% 18.46% 17.67% 8.51% 19.86% 22.39% 22.80% -
Total Cost 203,724 182,520 182,004 117,228 134,336 166,560 107,896 11.16%
-
Net Worth 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 8.44%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 8.44%
NOSH 208,703 208,054 206,834 205,368 203,515 202,454 134,003 7.65%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 6.06% 21.23% 21.88% 32.21% 36.12% 40.94% 37.62% -
ROE 0.80% 2.94% 3.25% 3.63% 7.04% 11.01% 6.24% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 103.91 111.37 112.64 84.20 103.33 139.31 129.08 -3.54%
EPS 6.48 23.64 24.64 27.12 37.32 57.04 48.56 -28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 8.05 7.58 7.47 5.30 5.18 7.78 0.73%
Adjusted Per Share Value based on latest NOSH - 205,368
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 103.37 110.45 111.05 82.43 100.24 134.44 82.45 3.83%
EPS 6.45 23.44 24.29 26.55 36.20 55.05 31.02 -23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0879 7.9834 7.4732 7.3126 5.1415 4.9989 4.9695 8.44%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 5.78 6.14 7.50 7.41 7.60 7.03 6.60 -
P/RPS 5.56 5.51 6.66 8.80 7.36 5.05 5.11 1.41%
P/EPS 89.20 25.97 30.44 27.32 20.36 12.32 13.59 36.79%
EY 1.12 3.85 3.29 3.66 4.91 8.11 7.36 -26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.99 0.99 1.43 1.36 0.85 -2.95%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 21/09/15 18/09/14 20/09/13 20/09/12 29/09/11 27/09/10 -
Price 5.71 5.60 7.00 7.11 7.48 6.42 7.33 -
P/RPS 5.50 5.03 6.21 8.44 7.24 4.61 5.68 -0.53%
P/EPS 88.12 23.69 28.41 26.22 20.04 11.26 15.09 34.15%
EY 1.13 4.22 3.52 3.81 4.99 8.88 6.62 -25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.92 0.95 1.41 1.24 0.94 -4.79%

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