[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 63.59%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 204,430 157,835 165,086 180,895 161,851 186,841 144,250 5.97%
PBT 70,771 46,666 45,719 63,785 72,010 94,157 76,711 -1.33%
Tax -14,934 -7,322 -8,472 -9,990 -13,060 -20,586 -18,025 -3.08%
NP 55,837 39,344 37,247 53,795 58,950 73,571 58,686 -0.82%
-
NP to SH 55,553 39,344 37,247 53,795 58,950 73,571 58,686 -0.90%
-
Tax Rate 21.10% 15.69% 18.53% 15.66% 18.14% 21.86% 23.50% -
Total Cost 148,593 118,491 127,839 127,100 102,901 113,270 85,564 9.62%
-
Net Worth 1,728,315 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 990,200 9.71%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 16,739 16,706 16,563 20,548 20,397 20,261 15,125 1.70%
Div Payout % 30.13% 42.46% 44.47% 38.20% 34.60% 27.54% 25.77% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,728,315 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 990,200 9.71%
NOSH 209,239 208,832 207,042 205,481 203,979 202,619 201,670 0.61%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 27.31% 24.93% 22.56% 29.74% 36.42% 39.38% 40.68% -
ROE 3.21% 2.33% 2.36% 3.46% 5.53% 7.06% 5.93% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 97.70 75.58 79.74 88.03 79.35 92.21 71.53 5.32%
EPS 26.55 18.84 17.99 26.18 28.90 36.31 29.10 -1.51%
DPS 8.00 8.00 8.00 10.00 10.00 10.00 7.50 1.08%
NAPS 8.26 8.09 7.62 7.56 5.23 5.14 4.91 9.04%
Adjusted Per Share Value based on latest NOSH - 205,816
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 97.45 75.24 78.70 86.24 77.16 89.07 68.77 5.97%
EPS 26.48 18.76 17.76 25.64 28.10 35.07 27.98 -0.91%
DPS 7.98 7.96 7.90 9.80 9.72 9.66 7.21 1.70%
NAPS 8.2391 8.0539 7.521 7.4055 5.0856 4.9648 4.7204 9.71%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 5.80 5.94 6.35 6.91 7.01 6.80 6.98 -
P/RPS 5.94 7.86 7.96 7.85 8.83 7.37 9.76 -7.93%
P/EPS 21.85 31.53 35.30 26.39 24.26 18.73 23.99 -1.54%
EY 4.58 3.17 2.83 3.79 4.12 5.34 4.17 1.57%
DY 1.38 1.35 1.26 1.45 1.43 1.47 1.07 4.32%
P/NAPS 0.70 0.73 0.83 0.91 1.34 1.32 1.42 -11.11%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/03/17 29/03/16 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 -
Price 6.10 6.03 6.40 7.18 7.34 7.36 7.06 -
P/RPS 6.24 7.98 8.03 8.16 9.25 7.98 9.87 -7.35%
P/EPS 22.98 32.01 35.58 27.43 25.40 20.27 24.26 -0.89%
EY 4.35 3.12 2.81 3.65 3.94 4.93 4.12 0.90%
DY 1.31 1.33 1.25 1.39 1.36 1.36 1.06 3.58%
P/NAPS 0.74 0.75 0.84 0.95 1.40 1.43 1.44 -10.49%

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