[UMCCA] YoY Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 26.68%
YoY- -32.78%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 277,728 274,709 205,736 213,152 244,347 206,090 231,382 3.08%
PBT 58,603 98,888 70,234 58,437 84,097 82,704 108,647 -9.77%
Tax -12,386 -12,999 -10,486 -11,253 -13,899 -13,995 -22,766 -9.64%
NP 46,217 85,889 59,748 47,184 70,198 68,709 85,881 -9.80%
-
NP to SH 47,826 84,554 59,572 47,184 70,198 68,709 85,881 -9.29%
-
Tax Rate 21.14% 13.15% 14.93% 19.26% 16.53% 16.92% 20.95% -
Total Cost 231,511 188,820 145,988 165,968 174,149 137,381 145,501 8.04%
-
Net Worth 1,671,077 1,755,526 1,707,131 1,676,410 1,670,193 1,535,944 1,054,252 7.97%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 25,160 48,125 33,432 33,155 53,479 42,892 52,712 -11.59%
Div Payout % 52.61% 56.92% 56.12% 70.27% 76.18% 62.43% 61.38% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,671,077 1,755,526 1,707,131 1,676,410 1,670,193 1,535,944 1,054,252 7.97%
NOSH 209,672 209,240 208,951 207,220 205,688 204,247 202,740 0.56%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 16.64% 31.27% 29.04% 22.14% 28.73% 33.34% 37.12% -
ROE 2.86% 4.82% 3.49% 2.81% 4.20% 4.47% 8.15% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 132.46 131.29 98.46 102.86 118.79 100.90 114.13 2.51%
EPS 22.83 40.41 28.51 22.77 34.13 33.64 42.36 -9.78%
DPS 12.00 23.00 16.00 16.00 26.00 21.00 26.00 -12.08%
NAPS 7.97 8.39 8.17 8.09 8.12 7.52 5.20 7.37%
Adjusted Per Share Value based on latest NOSH - 207,453
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 132.40 130.96 98.08 101.61 116.48 98.25 110.30 3.08%
EPS 22.80 40.31 28.40 22.49 33.46 32.75 40.94 -9.29%
DPS 11.99 22.94 15.94 15.81 25.49 20.45 25.13 -11.59%
NAPS 7.9663 8.3688 8.1381 7.9917 7.9621 7.3221 5.0258 7.97%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 6.10 6.18 5.96 6.38 7.13 7.30 7.64 -
P/RPS 4.61 4.71 6.05 6.20 6.00 7.23 6.69 -6.01%
P/EPS 26.74 15.29 20.90 28.02 20.89 21.70 18.04 6.77%
EY 3.74 6.54 4.78 3.57 4.79 4.61 5.54 -6.33%
DY 1.97 3.72 2.68 2.51 3.65 2.88 3.40 -8.69%
P/NAPS 0.77 0.74 0.73 0.79 0.88 0.97 1.47 -10.21%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 22/06/17 29/06/16 24/06/15 27/06/14 27/06/13 27/06/12 -
Price 6.08 6.03 5.72 6.15 7.04 7.40 7.33 -
P/RPS 4.59 4.59 5.81 5.98 5.93 7.33 6.42 -5.43%
P/EPS 26.65 14.92 20.06 27.01 20.63 22.00 17.30 7.46%
EY 3.75 6.70 4.98 3.70 4.85 4.55 5.78 -6.95%
DY 1.97 3.81 2.80 2.60 3.69 2.84 3.55 -9.34%
P/NAPS 0.76 0.72 0.70 0.76 0.87 0.98 1.41 -9.78%

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