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

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%
View:
Show?
Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 70,279 47,901 48,066 63,452 44,239 44,541 61,465 2.25%
PBT 28,117 23,568 12,718 20,312 10,694 14,490 28,998 -0.51%
Tax 1,935 -3,164 -2,781 -3,909 -935 -2,180 -6,239 -
NP 30,052 20,404 9,937 16,403 9,759 12,310 22,759 4.73%
-
NP to SH 29,001 20,228 9,937 16,403 9,759 12,310 22,759 4.11%
-
Tax Rate -6.88% 13.42% 21.87% 19.24% 8.74% 15.04% 21.52% -
Total Cost 40,227 27,497 38,129 47,049 34,480 32,231 38,706 0.64%
-
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%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 31,386 16,734 16,596 33,011 22,552 32,501 35,402 -1.98%
Div Payout % 108.23% 82.73% 167.01% 201.25% 231.09% 264.03% 155.56% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
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%
NOSH 209,242 209,183 207,453 206,321 205,020 203,135 202,302 0.56%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 42.76% 42.60% 20.67% 25.85% 22.06% 27.64% 37.03% -
ROE 1.65% 1.18% 0.59% 1.14% 0.63% 1.17% 2.24% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 33.59 22.90 23.17 30.75 21.58 21.93 30.38 1.68%
EPS 13.86 9.67 4.79 7.95 4.76 6.06 11.25 3.53%
DPS 15.00 8.00 8.00 16.00 11.00 16.00 17.50 -2.53%
NAPS 8.39 8.17 8.09 7.00 7.52 5.20 5.03 8.89%
Adjusted Per Share Value based on latest NOSH - 206,321
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 33.50 22.84 22.91 30.25 21.09 21.23 29.30 2.25%
EPS 13.83 9.64 4.74 7.82 4.65 5.87 10.85 4.12%
DPS 14.96 7.98 7.91 15.74 10.75 15.49 16.88 -1.99%
NAPS 8.3689 8.1472 8.0007 6.8849 7.3498 5.0356 4.851 9.50%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
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%
P/EPS 44.59 61.63 133.19 89.68 153.36 126.07 62.40 -5.44%
EY 2.24 1.62 0.75 1.12 0.65 0.79 1.60 5.76%
DY 2.43 1.34 1.25 2.24 1.51 2.09 2.49 -0.40%
P/NAPS 0.74 0.73 0.79 1.02 0.97 1.47 1.40 -10.07%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
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%
P/EPS 43.51 59.15 128.39 88.55 155.46 120.96 61.96 -5.71%
EY 2.30 1.69 0.78 1.13 0.64 0.83 1.61 6.11%
DY 2.49 1.40 1.30 2.27 1.49 2.18 2.51 -0.13%
P/NAPS 0.72 0.70 0.76 1.01 0.98 1.41 1.39 -10.37%

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