[UMCCA] YoY Annualized Quarter Result on 31-Oct-2011 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -9.45%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 234,408 216,608 224,434 258,838 194,348 172,466 249,400 -1.02%
PBT 65,306 77,680 106,646 134,830 102,322 84,184 122,308 -9.92%
Tax -12,430 -11,912 -20,900 -30,262 -22,426 -18,230 -29,238 -13.28%
NP 52,876 65,768 85,746 104,568 79,896 65,954 93,070 -8.98%
-
NP to SH 52,876 65,768 85,746 104,568 79,896 65,954 93,070 -8.98%
-
Tax Rate 19.03% 15.33% 19.60% 22.44% 21.92% 21.65% 23.91% -
Total Cost 181,532 150,840 138,688 154,270 114,452 106,512 156,330 2.52%
-
Net Worth 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 804,125 864,240 10.60%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 33,099 41,053 40,734 40,498 30,202 17,878 26,798 3.58%
Div Payout % 62.60% 62.42% 47.51% 38.73% 37.80% 27.11% 28.79% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 804,125 864,240 10.60%
NOSH 206,870 205,268 203,672 202,494 201,350 134,020 133,990 7.50%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 22.56% 30.36% 38.21% 40.40% 41.11% 38.24% 37.32% -
ROE 3.34% 4.23% 8.00% 10.09% 5.09% 8.20% 10.77% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 113.31 105.52 110.19 127.82 96.52 128.69 186.13 -7.93%
EPS 25.56 32.04 42.10 51.64 39.68 32.82 69.46 -15.34%
DPS 16.00 20.00 20.00 20.00 15.00 13.34 20.00 -3.64%
NAPS 7.65 7.57 5.26 5.12 7.79 6.00 6.45 2.88%
Adjusted Per Share Value based on latest NOSH - 202,543
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 111.73 103.25 106.98 123.38 92.64 82.21 118.88 -1.02%
EPS 25.20 31.35 40.87 49.84 38.08 31.44 44.36 -8.99%
DPS 15.78 19.57 19.42 19.30 14.40 8.52 12.77 3.58%
NAPS 7.5435 7.4069 5.1066 4.942 7.4766 3.833 4.1196 10.60%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 6.82 7.21 7.16 6.70 7.20 5.33 3.40 -
P/RPS 6.02 6.83 6.50 5.24 7.46 4.14 1.83 21.94%
P/EPS 26.68 22.50 17.01 12.97 18.15 10.83 4.89 32.66%
EY 3.75 4.44 5.88 7.71 5.51 9.23 20.43 -24.60%
DY 2.35 2.77 2.79 2.99 2.08 2.50 5.88 -14.16%
P/NAPS 0.89 0.95 1.36 1.31 0.92 0.89 0.53 9.01%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 24/12/14 19/12/13 19/12/12 15/12/11 21/12/10 14/12/09 16/12/08 -
Price 6.32 7.08 7.04 6.71 6.99 5.33 3.80 -
P/RPS 5.58 6.71 6.39 5.25 7.24 4.14 2.04 18.24%
P/EPS 24.73 22.10 16.72 12.99 17.62 10.83 5.47 28.57%
EY 4.04 4.53 5.98 7.70 5.68 9.23 18.28 -22.23%
DY 2.53 2.82 2.84 2.98 2.15 2.50 5.26 -11.47%
P/NAPS 0.83 0.94 1.34 1.31 0.90 0.89 0.59 5.85%

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