[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 81.1%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 117,204 108,304 112,217 129,419 97,174 86,233 124,700 -1.02%
PBT 32,653 38,840 53,323 67,415 51,161 42,092 61,154 -9.92%
Tax -6,215 -5,956 -10,450 -15,131 -11,213 -9,115 -14,619 -13.28%
NP 26,438 32,884 42,873 52,284 39,948 32,977 46,535 -8.98%
-
NP to SH 26,438 32,884 42,873 52,284 39,948 32,977 46,535 -8.98%
-
Tax Rate 19.03% 15.33% 19.60% 22.44% 21.92% 21.65% 23.91% -
Total Cost 90,766 75,420 69,344 77,135 57,226 53,256 78,165 2.52%
-
Net Worth 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 804,125 864,240 10.60%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 16,549 20,526 20,367 20,249 15,101 8,939 13,399 3.58%
Div Payout % 62.60% 62.42% 47.51% 38.73% 37.80% 27.11% 28.79% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 804,125 864,240 10.60%
NOSH 206,870 205,268 203,672 202,494 201,350 134,020 133,990 7.50%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 22.56% 30.36% 38.21% 40.40% 41.11% 38.24% 37.32% -
ROE 1.67% 2.12% 4.00% 5.04% 2.55% 4.10% 5.38% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 56.66 52.76 55.10 63.91 48.26 64.34 93.07 -7.93%
EPS 12.78 16.02 21.05 25.82 19.84 16.41 34.73 -15.34%
DPS 8.00 10.00 10.00 10.00 7.50 6.67 10.00 -3.64%
NAPS 7.65 7.57 5.26 5.12 7.79 6.00 6.45 2.88%
Adjusted Per Share Value based on latest NOSH - 202,543
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 55.87 51.63 53.50 61.70 46.32 41.11 59.45 -1.02%
EPS 12.60 15.68 20.44 24.92 19.04 15.72 22.18 -8.99%
DPS 7.89 9.79 9.71 9.65 7.20 4.26 6.39 3.57%
NAPS 7.5443 7.4076 5.1071 4.9424 7.4774 3.8334 4.12 10.60%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 6.82 7.21 7.16 6.70 7.20 5.33 3.40 -
P/RPS 12.04 13.67 13.00 10.48 14.92 8.28 3.65 21.99%
P/EPS 53.36 45.01 34.01 25.95 36.29 21.66 9.79 32.64%
EY 1.87 2.22 2.94 3.85 2.76 4.62 10.21 -24.63%
DY 1.17 1.39 1.40 1.49 1.04 1.25 2.94 -14.22%
P/NAPS 0.89 0.95 1.36 1.31 0.92 0.89 0.53 9.01%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 24/12/14 19/12/13 19/12/12 15/12/11 21/12/10 14/12/09 16/12/08 -
Price 6.32 7.08 7.04 6.71 6.99 5.33 3.80 -
P/RPS 11.16 13.42 12.78 10.50 14.48 8.28 4.08 18.24%
P/EPS 49.45 44.19 33.44 25.99 35.23 21.66 10.94 28.57%
EY 2.02 2.26 2.99 3.85 2.84 4.62 9.14 -22.23%
DY 1.27 1.41 1.42 1.49 1.07 1.25 2.63 -11.42%
P/NAPS 0.83 0.94 1.34 1.31 0.90 0.89 0.59 5.85%

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