[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
25-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 40.88%
YoY- -30.76%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 215,470 204,430 157,835 165,086 180,895 161,851 186,841 2.40%
PBT 50,115 70,771 46,666 45,719 63,785 72,010 94,157 -9.96%
Tax -12,953 -14,934 -7,322 -8,472 -9,990 -13,060 -20,586 -7.42%
NP 37,162 55,837 39,344 37,247 53,795 58,950 73,571 -10.74%
-
NP to SH 39,307 55,553 39,344 37,247 53,795 58,950 73,571 -9.91%
-
Tax Rate 25.85% 21.10% 15.69% 18.53% 15.66% 18.14% 21.86% -
Total Cost 178,308 148,593 118,491 127,839 127,100 102,901 113,270 7.84%
-
Net Worth 1,737,335 1,728,315 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 8.89%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 12,574 16,739 16,706 16,563 20,548 20,397 20,261 -7.63%
Div Payout % 31.99% 30.13% 42.46% 44.47% 38.20% 34.60% 27.54% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,737,335 1,728,315 1,689,453 1,577,666 1,553,438 1,066,811 1,041,462 8.89%
NOSH 209,660 209,239 208,832 207,042 205,481 203,979 202,619 0.57%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 17.25% 27.31% 24.93% 22.56% 29.74% 36.42% 39.38% -
ROE 2.26% 3.21% 2.33% 2.36% 3.46% 5.53% 7.06% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 102.82 97.70 75.58 79.74 88.03 79.35 92.21 1.83%
EPS 18.77 26.55 18.84 17.99 26.18 28.90 36.31 -10.40%
DPS 6.00 8.00 8.00 8.00 10.00 10.00 10.00 -8.15%
NAPS 8.29 8.26 8.09 7.62 7.56 5.23 5.14 8.28%
Adjusted Per Share Value based on latest NOSH - 207,466
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 102.72 97.45 75.24 78.70 86.24 77.16 89.07 2.40%
EPS 18.74 26.48 18.76 17.76 25.64 28.10 35.07 -9.90%
DPS 5.99 7.98 7.96 7.90 9.80 9.72 9.66 -7.64%
NAPS 8.2821 8.2391 8.0539 7.521 7.4055 5.0856 4.9648 8.89%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 6.43 5.80 5.94 6.35 6.91 7.01 6.80 -
P/RPS 6.25 5.94 7.86 7.96 7.85 8.83 7.37 -2.70%
P/EPS 34.28 21.85 31.53 35.30 26.39 24.26 18.73 10.58%
EY 2.92 4.58 3.17 2.83 3.79 4.12 5.34 -9.56%
DY 0.93 1.38 1.35 1.26 1.45 1.43 1.47 -7.34%
P/NAPS 0.78 0.70 0.73 0.83 0.91 1.34 1.32 -8.38%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 22/03/18 28/03/17 29/03/16 25/03/15 20/03/14 28/03/13 29/03/12 -
Price 6.30 6.10 6.03 6.40 7.18 7.34 7.36 -
P/RPS 6.13 6.24 7.98 8.03 8.16 9.25 7.98 -4.29%
P/EPS 33.59 22.98 32.01 35.58 27.43 25.40 20.27 8.77%
EY 2.98 4.35 3.12 2.81 3.65 3.94 4.93 -8.04%
DY 0.95 1.31 1.33 1.25 1.39 1.36 1.36 -5.79%
P/NAPS 0.76 0.74 0.75 0.84 0.95 1.40 1.43 -9.99%

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