[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 40.71%
YoY- 25.36%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 165,086 180,895 161,851 186,841 144,250 129,667 157,052 0.83%
PBT 45,719 63,785 72,010 94,157 76,711 62,699 73,211 -7.54%
Tax -8,472 -9,990 -13,060 -20,586 -18,025 -13,649 -17,091 -11.03%
NP 37,247 53,795 58,950 73,571 58,686 49,050 56,120 -6.60%
-
NP to SH 37,247 53,795 58,950 73,571 58,686 49,050 56,120 -6.60%
-
Tax Rate 18.53% 15.66% 18.14% 21.86% 23.50% 21.77% 23.34% -
Total Cost 127,839 127,100 102,901 113,270 85,564 80,617 100,932 4.01%
-
Net Worth 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 864,312 10.54%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 16,563 20,548 20,397 20,261 15,125 8,939 13,400 3.59%
Div Payout % 44.47% 38.20% 34.60% 27.54% 25.77% 18.22% 23.88% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 864,312 10.54%
NOSH 207,042 205,481 203,979 202,619 201,670 134,019 134,001 7.51%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 22.56% 29.74% 36.42% 39.38% 40.68% 37.83% 35.73% -
ROE 2.36% 3.46% 5.53% 7.06% 5.93% 6.10% 6.49% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 79.74 88.03 79.35 92.21 71.53 96.75 117.20 -6.21%
EPS 17.99 26.18 28.90 36.31 29.10 24.40 41.88 -13.13%
DPS 8.00 10.00 10.00 10.00 7.50 6.67 10.00 -3.64%
NAPS 7.62 7.56 5.23 5.14 4.91 6.00 6.45 2.81%
Adjusted Per Share Value based on latest NOSH - 202,926
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 78.69 86.23 77.15 89.06 68.76 61.81 74.86 0.83%
EPS 17.75 25.64 28.10 35.07 27.97 23.38 26.75 -6.60%
DPS 7.90 9.79 9.72 9.66 7.21 4.26 6.39 3.59%
NAPS 7.5202 7.4047 5.0851 4.9643 4.72 3.833 4.1199 10.54%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 6.35 6.91 7.01 6.80 6.98 5.08 3.80 -
P/RPS 7.96 7.85 8.83 7.37 9.76 5.25 3.24 16.15%
P/EPS 35.30 26.39 24.26 18.73 23.99 13.88 9.07 25.40%
EY 2.83 3.79 4.12 5.34 4.17 7.20 11.02 -20.26%
DY 1.26 1.45 1.43 1.47 1.07 1.31 2.63 -11.53%
P/NAPS 0.83 0.91 1.34 1.32 1.42 0.85 0.59 5.85%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 -
Price 6.40 7.18 7.34 7.36 7.06 5.20 3.90 -
P/RPS 8.03 8.16 9.25 7.98 9.87 5.37 3.33 15.79%
P/EPS 35.58 27.43 25.40 20.27 24.26 14.21 9.31 25.02%
EY 2.81 3.65 3.94 4.93 4.12 7.04 10.74 -20.01%
DY 1.25 1.39 1.36 1.36 1.06 1.28 2.56 -11.25%
P/NAPS 0.84 0.95 1.40 1.43 1.44 0.87 0.60 5.76%

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