[UMCCA] YoY Quarter Result on 30-Apr-2012 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -42.17%
YoY- -45.91%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 48,066 63,452 44,239 44,541 61,465 48,860 35,600 5.12%
PBT 12,718 20,312 10,694 14,490 28,998 18,978 18,626 -6.15%
Tax -2,781 -3,909 -935 -2,180 -6,239 -4,723 -3,406 -3.32%
NP 9,937 16,403 9,759 12,310 22,759 14,255 15,220 -6.85%
-
NP to SH 9,937 16,403 9,759 12,310 22,759 14,255 15,220 -6.85%
-
Tax Rate 21.87% 19.24% 8.74% 15.04% 21.52% 24.89% 18.29% -
Total Cost 38,129 47,049 34,480 32,231 38,706 34,605 20,380 10.99%
-
Net Worth 1,678,295 1,444,249 1,541,757 1,056,303 1,017,580 803,666 878,901 11.37%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 16,596 33,011 22,552 32,501 35,402 22,328 40,193 -13.70%
Div Payout % 167.01% 201.25% 231.09% 264.03% 155.56% 156.64% 264.08% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 1,678,295 1,444,249 1,541,757 1,056,303 1,017,580 803,666 878,901 11.37%
NOSH 207,453 206,321 205,020 203,135 202,302 133,944 133,978 7.55%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 20.67% 25.85% 22.06% 27.64% 37.03% 29.18% 42.75% -
ROE 0.59% 1.14% 0.63% 1.17% 2.24% 1.77% 1.73% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 23.17 30.75 21.58 21.93 30.38 36.48 26.57 -2.25%
EPS 4.79 7.95 4.76 6.06 11.25 7.09 11.36 -13.39%
DPS 8.00 16.00 11.00 16.00 17.50 16.67 30.00 -19.76%
NAPS 8.09 7.00 7.52 5.20 5.03 6.00 6.56 3.55%
Adjusted Per Share Value based on latest NOSH - 203,135
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 22.91 30.25 21.09 21.23 29.30 23.29 16.97 5.12%
EPS 4.74 7.82 4.65 5.87 10.85 6.80 7.26 -6.85%
DPS 7.91 15.74 10.75 15.49 16.88 10.64 19.16 -13.70%
NAPS 8.0007 6.8849 7.3498 5.0356 4.851 3.8312 4.1899 11.37%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 6.38 7.13 7.30 7.64 7.02 5.24 4.17 -
P/RPS 27.54 23.18 33.83 34.84 23.11 14.36 15.69 9.82%
P/EPS 133.19 89.68 153.36 126.07 62.40 49.24 36.71 23.94%
EY 0.75 1.12 0.65 0.79 1.60 2.03 2.72 -19.31%
DY 1.25 2.24 1.51 2.09 2.49 3.18 7.19 -25.28%
P/NAPS 0.79 1.02 0.97 1.47 1.40 0.87 0.64 3.57%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 24/06/15 27/06/14 27/06/13 27/06/12 29/06/11 14/06/10 24/06/09 -
Price 6.15 7.04 7.40 7.33 6.97 5.28 4.80 -
P/RPS 26.54 22.89 34.29 33.43 22.94 14.47 18.06 6.62%
P/EPS 128.39 88.55 155.46 120.96 61.96 49.61 42.25 20.34%
EY 0.78 1.13 0.64 0.83 1.61 2.02 2.37 -16.90%
DY 1.30 2.27 1.49 2.18 2.51 3.16 6.25 -23.01%
P/NAPS 0.76 1.01 0.98 1.41 1.39 0.88 0.73 0.67%

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