[UMCCA] YoY Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -79.73%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 54,215 57,926 58,242 43,231 52,572 70,510 43,242 3.83%
PBT 5,617 15,080 15,475 15,219 23,694 37,200 21,073 -19.76%
Tax -2,333 -2,784 -2,734 -1,295 -4,706 -8,330 -4,805 -11.33%
NP 3,284 12,296 12,741 13,924 18,988 28,870 16,268 -23.39%
-
NP to SH 3,381 12,296 12,741 13,924 18,988 28,870 16,268 -23.01%
-
Tax Rate 41.53% 18.46% 17.67% 8.51% 19.86% 22.39% 22.80% -
Total Cost 50,931 45,630 45,501 29,307 33,584 41,640 26,974 11.16%
-
Net Worth 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 8.44%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 8.44%
NOSH 208,703 208,054 206,834 205,368 203,515 202,454 134,003 7.65%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 6.06% 21.23% 21.88% 32.21% 36.12% 40.94% 37.62% -
ROE 0.20% 0.73% 0.81% 0.91% 1.76% 2.75% 1.56% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 25.98 27.84 28.16 21.05 25.83 34.83 32.27 -3.54%
EPS 1.62 5.91 6.16 6.78 9.33 14.26 12.14 -28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 8.05 7.58 7.47 5.30 5.18 7.78 0.73%
Adjusted Per Share Value based on latest NOSH - 205,368
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 25.84 27.61 27.76 20.61 25.06 33.61 20.61 3.83%
EPS 1.61 5.86 6.07 6.64 9.05 13.76 7.75 -23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0879 7.9834 7.4732 7.3126 5.1415 4.9989 4.9695 8.44%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 5.78 6.14 7.50 7.41 7.60 7.03 6.60 -
P/RPS 22.25 22.05 26.63 35.20 29.42 20.19 20.45 1.41%
P/EPS 356.79 103.89 121.75 109.29 81.46 49.30 54.37 36.78%
EY 0.28 0.96 0.82 0.91 1.23 2.03 1.84 -26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.99 0.99 1.43 1.36 0.85 -2.95%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 21/09/15 18/09/14 20/09/13 20/09/12 29/09/11 27/09/10 -
Price 5.71 5.60 7.00 7.11 7.48 6.42 7.33 -
P/RPS 21.98 20.11 24.86 33.78 28.96 18.43 22.72 -0.54%
P/EPS 352.47 94.75 113.64 104.87 80.17 45.02 60.38 34.14%
EY 0.28 1.06 0.88 0.95 1.25 2.22 1.66 -25.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.92 0.95 1.41 1.24 0.94 -4.79%

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