[UMCCA] YoY Quarter Result on 31-Jul-2012 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 54.25%
YoY- -34.23%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 57,926 58,242 43,231 52,572 70,510 43,242 41,991 5.50%
PBT 15,080 15,475 15,219 23,694 37,200 21,073 17,729 -2.65%
Tax -2,784 -2,734 -1,295 -4,706 -8,330 -4,805 -3,888 -5.41%
NP 12,296 12,741 13,924 18,988 28,870 16,268 13,841 -1.95%
-
NP to SH 12,296 12,741 13,924 18,988 28,870 16,268 13,841 -1.95%
-
Tax Rate 18.46% 17.67% 8.51% 19.86% 22.39% 22.80% 21.93% -
Total Cost 45,630 45,501 29,307 33,584 41,640 26,974 28,150 8.37%
-
Net Worth 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 893,487 11.03%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 893,487 11.03%
NOSH 208,054 206,834 205,368 203,515 202,454 134,003 133,956 7.61%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 21.23% 21.88% 32.21% 36.12% 40.94% 37.62% 32.96% -
ROE 0.73% 0.81% 0.91% 1.76% 2.75% 1.56% 1.55% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 27.84 28.16 21.05 25.83 34.83 32.27 31.35 -1.95%
EPS 5.91 6.16 6.78 9.33 14.26 12.14 10.33 -8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.05 7.58 7.47 5.30 5.18 7.78 6.67 3.18%
Adjusted Per Share Value based on latest NOSH - 203,515
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 27.61 27.76 20.61 25.06 33.61 20.61 20.02 5.50%
EPS 5.86 6.07 6.64 9.05 13.76 7.76 6.60 -1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9842 7.474 7.3133 5.142 4.9994 4.97 4.2594 11.03%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 6.14 7.50 7.41 7.60 7.03 6.60 5.50 -
P/RPS 22.05 26.63 35.20 29.42 20.19 20.45 17.55 3.87%
P/EPS 103.89 121.75 109.29 81.46 49.30 54.37 53.23 11.78%
EY 0.96 0.82 0.91 1.23 2.03 1.84 1.88 -10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.99 0.99 1.43 1.36 0.85 0.82 -1.25%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 21/09/15 18/09/14 20/09/13 20/09/12 29/09/11 27/09/10 15/09/09 -
Price 5.60 7.00 7.11 7.48 6.42 7.33 5.34 -
P/RPS 20.11 24.86 33.78 28.96 18.43 22.72 17.04 2.79%
P/EPS 94.75 113.64 104.87 80.17 45.02 60.38 51.68 10.62%
EY 1.06 0.88 0.95 1.25 2.22 1.66 1.93 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 0.95 1.41 1.24 0.94 0.80 -2.19%

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