[UMCCA] YoY Quarter Result on 30-Apr-2014 [#4]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

27-Jun-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

30-Apr-2014 [#4]

Profit Trend

QoQ- -21.56%

YoY- 68.08%

Quarter Report

4Q ended 30 April 2014 Results - final.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Quarter Result
Revenue	70,279	47,901	48,066	63,452	44,239	44,541	61,465	2.25%
YoY %	46.72%	-0.34%	-24.25%	43.43%	-0.68%	-27.53%	-	-
Horiz. %	114.34%	77.93%	78.20%	103.23%	71.97%	72.47%	100.00%	-
PBT	28,117	23,568	12,718	20,312	10,694	14,490	28,998	-0.51%
YoY %	19.30%	85.31%	-37.39%	89.94%	-26.20%	-50.03%	-	-
Horiz. %	96.96%	81.27%	43.86%	70.05%	36.88%	49.97%	100.00%	-
Tax	1,935	-3,164	-2,781	-3,909	-935	-2,180	-6,239	-
YoY %	161.16%	-13.77%	28.86%	-318.07%	57.11%	65.06%	-	-
Horiz. %	-31.01%	50.71%	44.57%	62.65%	14.99%	34.94%	100.00%	-
NP	30,052	20,404	9,937	16,403	9,759	12,310	22,759	4.73%
YoY %	47.28%	105.33%	-39.42%	68.08%	-20.72%	-45.91%	-	-
Horiz. %	132.04%	89.65%	43.66%	72.07%	42.88%	54.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,001	20,228	9,937	16,403	9,759	12,310	22,759	4.11%
YoY %	43.37%	103.56%	-39.42%	68.08%	-20.72%	-45.91%	-	-
Horiz. %	127.43%	88.88%	43.66%	72.07%	42.88%	54.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.88%	13.42%	21.87%	19.24%	8.74%	15.04%	21.52%	-
YoY %	-151.27%	-38.64%	13.67%	120.14%	-41.89%	-30.11%	-	-
Horiz. %	-31.97%	62.36%	101.63%	89.41%	40.61%	69.89%	100.00%	-
Total Cost	40,227	27,497	38,129	47,049	34,480	32,231	38,706	0.64%
YoY %	46.30%	-27.88%	-18.96%	36.45%	6.98%	-16.73%	-	-
Horiz. %	103.93%	71.04%	98.51%	121.55%	89.08%	83.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,755,544	1,709,025	1,678,295	1,444,249	1,541,757	1,056,303	1,017,580	9.50%
YoY %	2.72%	1.83%	16.21%	-6.32%	45.96%	3.81%	-	-
Horiz. %	172.52%	167.95%	164.93%	141.93%	151.51%	103.81%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Dividend
Div	31,386	16,734	16,596	33,011	22,552	32,501	35,402	-1.98%
YoY %	87.56%	0.83%	-49.73%	46.38%	-30.61%	-8.19%	-	-
Horiz. %	88.66%	47.27%	46.88%	93.25%	63.70%	91.81%	100.00%	-
Div Payout %	108.23%	82.73%	167.01%	201.25%	231.09%	264.03%	155.56%	-
YoY %	30.82%	-50.46%	-17.01%	-12.91%	-12.48%	69.73%	-	-
Horiz. %	69.57%	53.18%	107.36%	129.37%	148.55%	169.73%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Equity
Net Worth	1,755,544	1,709,025	1,678,295	1,444,249	1,541,757	1,056,303	1,017,580	9.50%
YoY %	2.72%	1.83%	16.21%	-6.32%	45.96%	3.81%	-	-
Horiz. %	172.52%	167.95%	164.93%	141.93%	151.51%	103.81%	100.00%	-
NOSH	209,242	209,183	207,453	206,321	205,020	203,135	202,302	0.56%
YoY %	0.03%	0.83%	0.55%	0.63%	0.93%	0.41%	-	-
Horiz. %	103.43%	103.40%	102.55%	101.99%	101.34%	100.41%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Ratio Analysis
NP Margin	42.76%	42.60%	20.67%	25.85%	22.06%	27.64%	37.03%	-
YoY %	0.38%	106.10%	-20.04%	17.18%	-20.19%	-25.36%	-	-
Horiz. %	115.47%	115.04%	55.82%	69.81%	59.57%	74.64%	100.00%	-
ROE	1.65%	1.18%	0.59%	1.14%	0.63%	1.17%	2.24%	-
YoY %	39.83%	100.00%	-48.25%	80.95%	-46.15%	-47.77%	-	-
Horiz. %	73.66%	52.68%	26.34%	50.89%	28.12%	52.23%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Per Share
RPS	33.59	22.90	23.17	30.75	21.58	21.93	30.38	1.68%
YoY %	46.68%	-1.17%	-24.65%	42.49%	-1.60%	-27.81%	-	-
Horiz. %	110.57%	75.38%	76.27%	101.22%	71.03%	72.19%	100.00%	-
EPS	13.86	9.67	4.79	7.95	4.76	6.06	11.25	3.53%
YoY %	43.33%	101.88%	-39.75%	67.02%	-21.45%	-46.13%	-	-
Horiz. %	123.20%	85.96%	42.58%	70.67%	42.31%	53.87%	100.00%	-
DPS	15.00	8.00	8.00	16.00	11.00	16.00	17.50	-2.53%
YoY %	87.50%	0.00%	-50.00%	45.45%	-31.25%	-8.57%	-	-
Horiz. %	85.71%	45.71%	45.71%	91.43%	62.86%	91.43%	100.00%	-
NAPS	8.39	8.17	8.09	7.00	7.52	5.20	5.03	8.89%
YoY %	2.69%	0.99%	15.57%	-6.91%	44.62%	3.38%	-	-
Horiz. %	166.80%	162.43%	160.83%	139.17%	149.50%	103.38%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 206,321
RPS	33.50	22.83	22.91	30.25	21.09	21.23	29.30	2.25%
YoY %	46.74%	-0.35%	-24.26%	43.43%	-0.66%	-27.54%	-	-
Horiz. %	114.33%	77.92%	78.19%	103.24%	71.98%	72.46%	100.00%	-
EPS	13.82	9.64	4.74	7.82	4.65	5.87	10.85	4.11%
YoY %	43.36%	103.38%	-39.39%	68.17%	-20.78%	-45.90%	-	-
Horiz. %	127.37%	88.85%	43.69%	72.07%	42.86%	54.10%	100.00%	-
DPS	14.96	7.98	7.91	15.74	10.75	15.49	16.88	-1.99%
YoY %	87.47%	0.88%	-49.75%	46.42%	-30.60%	-8.23%	-	-
Horiz. %	88.63%	47.27%	46.86%	93.25%	63.68%	91.77%	100.00%	-
NAPS	8.3681	8.1464	7.9999	6.8843	7.3491	5.0351	4.8505	9.50%
YoY %	2.72%	1.83%	16.20%	-6.32%	45.96%	3.81%	-	-
Horiz. %	172.52%	167.95%	164.93%	141.93%	151.51%	103.81%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	-
Price	6.18	5.96	6.38	7.13	7.30	7.64	7.02	-
P/RPS	18.40	26.03	27.54	23.18	33.83	34.84	23.11	-3.72%
YoY %	-29.31%	-5.48%	18.81%	-31.48%	-2.90%	50.76%	-	-
Horiz. %	79.62%	112.64%	119.17%	100.30%	146.39%	150.76%	100.00%	-
P/EPS	44.59	61.63	133.19	89.68	153.36	126.07	62.40	-5.44%
YoY %	-27.65%	-53.73%	48.52%	-41.52%	21.65%	102.04%	-	-
Horiz. %	71.46%	98.77%	213.45%	143.72%	245.77%	202.04%	100.00%	-
EY	2.24	1.62	0.75	1.12	0.65	0.79	1.60	5.76%
YoY %	38.27%	116.00%	-33.04%	72.31%	-17.72%	-50.62%	-	-
Horiz. %	140.00%	101.25%	46.88%	70.00%	40.62%	49.38%	100.00%	-
DY	2.43	1.34	1.25	2.24	1.51	2.09	2.49	-0.40%
YoY %	81.34%	7.20%	-44.20%	48.34%	-27.75%	-16.06%	-	-
Horiz. %	97.59%	53.82%	50.20%	89.96%	60.64%	83.94%	100.00%	-
P/NAPS	0.74	0.73	0.79	1.02	0.97	1.47	1.40	-10.07%
YoY %	1.37%	-7.59%	-22.55%	5.15%	-34.01%	5.00%	-	-
Horiz. %	52.86%	52.14%	56.43%	72.86%	69.29%	105.00%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	22/06/17	29/06/16	24/06/15	27/06/14	27/06/13	27/06/12	29/06/11	-
Price	6.03	5.72	6.15	7.04	7.40	7.33	6.97	-
P/RPS	17.95	24.98	26.54	22.89	34.29	33.43	22.94	-4.00%
YoY %	-28.14%	-5.88%	15.95%	-33.25%	2.57%	45.73%	-	-
Horiz. %	78.25%	108.89%	115.69%	99.78%	149.48%	145.73%	100.00%	-
P/EPS	43.51	59.15	128.39	88.55	155.46	120.96	61.96	-5.71%
YoY %	-26.44%	-53.93%	44.99%	-43.04%	28.52%	95.22%	-	-
Horiz. %	70.22%	95.46%	207.21%	142.91%	250.90%	195.22%	100.00%	-
EY	2.30	1.69	0.78	1.13	0.64	0.83	1.61	6.11%
YoY %	36.09%	116.67%	-30.97%	76.56%	-22.89%	-48.45%	-	-
Horiz. %	142.86%	104.97%	48.45%	70.19%	39.75%	51.55%	100.00%	-
DY	2.49	1.40	1.30	2.27	1.49	2.18	2.51	-0.13%
YoY %	77.86%	7.69%	-42.73%	52.35%	-31.65%	-13.15%	-	-
Horiz. %	99.20%	55.78%	51.79%	90.44%	59.36%	86.85%	100.00%	-
P/NAPS	0.72	0.70	0.76	1.01	0.98	1.41	1.39	-10.37%
YoY %	2.86%	-7.89%	-24.75%	3.06%	-30.50%	1.44%	-	-
Horiz. %	51.80%	50.36%	54.68%	72.66%	70.50%	101.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos