[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 37.5%
YoY- -19.87%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 157,835 165,086 180,895 161,851 186,841 144,250 129,667 3.32%
PBT 46,666 45,719 63,785 72,010 94,157 76,711 62,699 -4.80%
Tax -7,322 -8,472 -9,990 -13,060 -20,586 -18,025 -13,649 -9.85%
NP 39,344 37,247 53,795 58,950 73,571 58,686 49,050 -3.60%
-
NP to SH 39,344 37,247 53,795 58,950 73,571 58,686 49,050 -3.60%
-
Tax Rate 15.69% 18.53% 15.66% 18.14% 21.86% 23.50% 21.77% -
Total Cost 118,491 127,839 127,100 102,901 113,270 85,564 80,617 6.62%
-
Net Worth 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 13.16%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 16,706 16,563 20,548 20,397 20,261 15,125 8,939 10.97%
Div Payout % 42.46% 44.47% 38.20% 34.60% 27.54% 25.77% 18.22% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 990,200 804,116 13.16%
NOSH 208,832 207,042 205,481 203,979 202,619 201,670 134,019 7.66%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 24.93% 22.56% 29.74% 36.42% 39.38% 40.68% 37.83% -
ROE 2.33% 2.36% 3.46% 5.53% 7.06% 5.93% 6.10% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 75.58 79.74 88.03 79.35 92.21 71.53 96.75 -4.03%
EPS 18.84 17.99 26.18 28.90 36.31 29.10 24.40 -4.21%
DPS 8.00 8.00 10.00 10.00 10.00 7.50 6.67 3.07%
NAPS 8.09 7.62 7.56 5.23 5.14 4.91 6.00 5.10%
Adjusted Per Share Value based on latest NOSH - 204,541
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 75.23 78.69 86.23 77.15 89.06 68.76 61.81 3.32%
EPS 18.75 17.75 25.64 28.10 35.07 27.97 23.38 -3.60%
DPS 7.96 7.90 9.79 9.72 9.66 7.21 4.26 10.97%
NAPS 8.0531 7.5202 7.4047 5.0851 4.9643 4.72 3.833 13.16%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 5.94 6.35 6.91 7.01 6.80 6.98 5.08 -
P/RPS 7.86 7.96 7.85 8.83 7.37 9.76 5.25 6.95%
P/EPS 31.53 35.30 26.39 24.26 18.73 23.99 13.88 14.64%
EY 3.17 2.83 3.79 4.12 5.34 4.17 7.20 -12.77%
DY 1.35 1.26 1.45 1.43 1.47 1.07 1.31 0.50%
P/NAPS 0.73 0.83 0.91 1.34 1.32 1.42 0.85 -2.50%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 -
Price 6.03 6.40 7.18 7.34 7.36 7.06 5.20 -
P/RPS 7.98 8.03 8.16 9.25 7.98 9.87 5.37 6.82%
P/EPS 32.01 35.58 27.43 25.40 20.27 24.26 14.21 14.48%
EY 3.12 2.81 3.65 3.94 4.93 4.12 7.04 -12.67%
DY 1.33 1.25 1.39 1.36 1.36 1.06 1.28 0.64%
P/NAPS 0.75 0.84 0.95 1.40 1.43 1.44 0.87 -2.44%

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