[UMCCA] YoY Quarter Result on 30-Apr-2015 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -8.07%
YoY- -39.42%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 62,258 70,279 47,901 48,066 63,452 44,239 44,541 5.73%
PBT 8,488 28,117 23,568 12,718 20,312 10,694 14,490 -8.52%
Tax 567 1,935 -3,164 -2,781 -3,909 -935 -2,180 -
NP 9,055 30,052 20,404 9,937 16,403 9,759 12,310 -4.98%
-
NP to SH 8,519 29,001 20,228 9,937 16,403 9,759 12,310 -5.94%
-
Tax Rate -6.68% -6.88% 13.42% 21.87% 19.24% 8.74% 15.04% -
Total Cost 53,203 40,227 27,497 38,129 47,049 34,480 32,231 8.70%
-
Net Worth 1,671,077 1,755,544 1,709,025 1,678,295 1,444,249 1,541,757 1,056,303 7.94%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 12,580 31,386 16,734 16,596 33,011 22,552 32,501 -14.62%
Div Payout % 147.67% 108.23% 82.73% 167.01% 201.25% 231.09% 264.03% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,671,077 1,755,544 1,709,025 1,678,295 1,444,249 1,541,757 1,056,303 7.94%
NOSH 209,672 209,242 209,183 207,453 206,321 205,020 203,135 0.52%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 14.54% 42.76% 42.60% 20.67% 25.85% 22.06% 27.64% -
ROE 0.51% 1.65% 1.18% 0.59% 1.14% 0.63% 1.17% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 29.69 33.59 22.90 23.17 30.75 21.58 21.93 5.17%
EPS 4.06 13.86 9.67 4.79 7.95 4.76 6.06 -6.45%
DPS 6.00 15.00 8.00 8.00 16.00 11.00 16.00 -15.07%
NAPS 7.97 8.39 8.17 8.09 7.00 7.52 5.20 7.37%
Adjusted Per Share Value based on latest NOSH - 207,453
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 29.68 33.50 22.83 22.91 30.25 21.09 21.23 5.74%
EPS 4.06 13.82 9.64 4.74 7.82 4.65 5.87 -5.95%
DPS 6.00 14.96 7.98 7.91 15.74 10.75 15.49 -14.61%
NAPS 7.9655 8.3681 8.1464 7.9999 6.8843 7.3491 5.0351 7.94%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 6.10 6.18 5.96 6.38 7.13 7.30 7.64 -
P/RPS 20.54 18.40 26.03 27.54 23.18 33.83 34.84 -8.42%
P/EPS 150.13 44.59 61.63 133.19 89.68 153.36 126.07 2.95%
EY 0.67 2.24 1.62 0.75 1.12 0.65 0.79 -2.70%
DY 0.98 2.43 1.34 1.25 2.24 1.51 2.09 -11.85%
P/NAPS 0.77 0.74 0.73 0.79 1.02 0.97 1.47 -10.21%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 22/06/17 29/06/16 24/06/15 27/06/14 27/06/13 27/06/12 -
Price 6.08 6.03 5.72 6.15 7.04 7.40 7.33 -
P/RPS 20.48 17.95 24.98 26.54 22.89 34.29 33.43 -7.83%
P/EPS 149.64 43.51 59.15 128.39 88.55 155.46 120.96 3.60%
EY 0.67 2.30 1.69 0.78 1.13 0.64 0.83 -3.50%
DY 0.99 2.49 1.40 1.30 2.27 1.49 2.18 -12.32%
P/NAPS 0.76 0.72 0.70 0.76 1.01 0.98 1.41 -9.78%

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