[UMCCA] YoY Quarter Result on 30-Apr-2013 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -39.3%
YoY- -20.72%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 47,901 48,066 63,452 44,239 44,541 61,465 48,860 -0.32%
PBT 23,568 12,718 20,312 10,694 14,490 28,998 18,978 3.67%
Tax -3,164 -2,781 -3,909 -935 -2,180 -6,239 -4,723 -6.45%
NP 20,404 9,937 16,403 9,759 12,310 22,759 14,255 6.15%
-
NP to SH 20,228 9,937 16,403 9,759 12,310 22,759 14,255 6.00%
-
Tax Rate 13.42% 21.87% 19.24% 8.74% 15.04% 21.52% 24.89% -
Total Cost 27,497 38,129 47,049 34,480 32,231 38,706 34,605 -3.75%
-
Net Worth 1,709,025 1,678,295 1,444,249 1,541,757 1,056,303 1,017,580 803,666 13.38%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 16,734 16,596 33,011 22,552 32,501 35,402 22,328 -4.68%
Div Payout % 82.73% 167.01% 201.25% 231.09% 264.03% 155.56% 156.64% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,709,025 1,678,295 1,444,249 1,541,757 1,056,303 1,017,580 803,666 13.38%
NOSH 209,183 207,453 206,321 205,020 203,135 202,302 133,944 7.70%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 42.60% 20.67% 25.85% 22.06% 27.64% 37.03% 29.18% -
ROE 1.18% 0.59% 1.14% 0.63% 1.17% 2.24% 1.77% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 22.90 23.17 30.75 21.58 21.93 30.38 36.48 -7.46%
EPS 9.67 4.79 7.95 4.76 6.06 11.25 7.09 5.30%
DPS 8.00 8.00 16.00 11.00 16.00 17.50 16.67 -11.50%
NAPS 8.17 8.09 7.00 7.52 5.20 5.03 6.00 5.27%
Adjusted Per Share Value based on latest NOSH - 205,020
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 22.83 22.91 30.25 21.09 21.23 29.30 23.29 -0.33%
EPS 9.64 4.74 7.82 4.65 5.87 10.85 6.79 6.00%
DPS 7.98 7.91 15.74 10.75 15.49 16.88 10.64 -4.67%
NAPS 8.1464 7.9999 6.8843 7.3491 5.0351 4.8505 3.8308 13.38%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 5.96 6.38 7.13 7.30 7.64 7.02 5.24 -
P/RPS 26.03 27.54 23.18 33.83 34.84 23.11 14.36 10.41%
P/EPS 61.63 133.19 89.68 153.36 126.07 62.40 49.24 3.80%
EY 1.62 0.75 1.12 0.65 0.79 1.60 2.03 -3.68%
DY 1.34 1.25 2.24 1.51 2.09 2.49 3.18 -13.40%
P/NAPS 0.73 0.79 1.02 0.97 1.47 1.40 0.87 -2.87%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 24/06/15 27/06/14 27/06/13 27/06/12 29/06/11 14/06/10 -
Price 5.72 6.15 7.04 7.40 7.33 6.97 5.28 -
P/RPS 24.98 26.54 22.89 34.29 33.43 22.94 14.47 9.51%
P/EPS 59.15 128.39 88.55 155.46 120.96 61.96 49.61 2.97%
EY 1.69 0.78 1.13 0.64 0.83 1.61 2.02 -2.92%
DY 1.40 1.30 2.27 1.49 2.18 2.51 3.16 -12.67%
P/NAPS 0.70 0.76 1.01 0.98 1.41 1.39 0.88 -3.73%

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