[UMCCA] YoY Quarter Result on 31-Oct-2012 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 25.79%
YoY- 2.01%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 49,865 58,962 65,073 59,645 58,909 53,932 44,242 2.01%
PBT 15,413 17,178 23,621 29,629 30,215 30,088 24,363 -7.34%
Tax -3,161 -3,481 -4,661 -5,744 -6,801 -6,408 -5,227 -8.03%
NP 12,252 13,697 18,960 23,885 23,414 23,680 19,136 -7.15%
-
NP to SH 12,252 13,697 18,960 23,885 23,414 23,680 19,136 -7.15%
-
Tax Rate 20.51% 20.26% 19.73% 19.39% 22.51% 21.30% 21.45% -
Total Cost 37,613 45,265 46,113 35,760 35,495 30,252 25,106 6.96%
-
Net Worth 1,693,535 1,585,204 1,555,007 1,071,971 1,037,021 1,569,933 803,850 13.21%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 16,726 16,577 20,541 20,379 20,254 15,114 8,936 11.00%
Div Payout % 136.52% 121.03% 108.34% 85.32% 86.51% 63.83% 46.70% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 1,693,535 1,585,204 1,555,007 1,071,971 1,037,021 1,569,933 803,850 13.21%
NOSH 209,078 207,216 205,417 203,796 202,543 201,531 133,975 7.69%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 24.57% 23.23% 29.14% 40.05% 39.75% 43.91% 43.25% -
ROE 0.72% 0.86% 1.22% 2.23% 2.26% 1.51% 2.38% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 23.85 28.45 31.68 29.27 29.08 26.76 33.02 -5.27%
EPS 5.86 6.61 9.23 11.72 11.56 11.75 9.52 -7.76%
DPS 8.00 8.00 10.00 10.00 10.00 7.50 6.67 3.07%
NAPS 8.10 7.65 7.57 5.26 5.12 7.79 6.00 5.12%
Adjusted Per Share Value based on latest NOSH - 203,796
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 23.77 28.11 31.02 28.43 28.08 25.71 21.09 2.01%
EPS 5.84 6.53 9.04 11.39 11.16 11.29 9.12 -7.15%
DPS 7.97 7.90 9.79 9.72 9.66 7.21 4.26 10.99%
NAPS 8.0733 7.5569 7.4129 5.1102 4.9436 7.4841 3.8321 13.21%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 6.06 6.82 7.21 7.16 6.70 7.20 5.33 -
P/RPS 25.41 23.97 22.76 24.46 23.04 26.90 16.14 7.85%
P/EPS 103.41 103.18 78.11 61.09 57.96 61.28 37.32 18.50%
EY 0.97 0.97 1.28 1.64 1.73 1.63 2.68 -15.57%
DY 1.32 1.17 1.39 1.40 1.49 1.04 1.25 0.91%
P/NAPS 0.75 0.89 0.95 1.36 1.31 0.92 0.89 -2.81%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 15/12/15 24/12/14 19/12/13 19/12/12 15/12/11 21/12/10 14/12/09 -
Price 5.86 6.32 7.08 7.04 6.71 6.99 5.33 -
P/RPS 24.57 22.21 22.35 24.05 23.07 26.12 16.14 7.25%
P/EPS 100.00 95.61 76.71 60.07 58.04 59.49 37.32 17.84%
EY 1.00 1.05 1.30 1.66 1.72 1.68 2.68 -15.14%
DY 1.37 1.27 1.41 1.42 1.49 1.07 1.25 1.53%
P/NAPS 0.72 0.83 0.94 1.34 1.31 0.90 0.89 -3.46%

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