[UMCCA] YoY TTM Result on 31-Jan-2012 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 2.72%
YoY- 32.07%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 228,538 225,134 206,392 248,306 193,110 165,267 216,769 0.88%
PBT 66,031 74,479 86,500 123,155 95,689 81,325 98,775 -6.48%
Tax -12,381 -10,925 -15,240 -26,825 -22,748 -17,055 -22,840 -9.69%
NP 53,650 63,554 71,260 96,330 72,941 64,270 75,935 -5.62%
-
NP to SH 53,650 63,554 71,260 96,330 72,941 64,270 75,935 -5.62%
-
Tax Rate 18.75% 14.67% 17.62% 21.78% 23.77% 20.97% 23.12% -
Total Cost 174,888 161,580 135,132 151,976 120,169 100,997 140,834 3.67%
-
Net Worth 1,580,894 1,555,975 1,069,754 1,043,042 993,559 804,098 864,660 10.57%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 49,588 43,094 52,881 55,657 37,443 49,129 73,688 -6.38%
Div Payout % 92.43% 67.81% 74.21% 57.78% 51.33% 76.44% 97.04% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 1,580,894 1,555,975 1,069,754 1,043,042 993,559 804,098 864,660 10.57%
NOSH 207,466 205,816 204,541 202,926 202,354 134,016 134,055 7.54%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 23.48% 28.23% 34.53% 38.79% 37.77% 38.89% 35.03% -
ROE 3.39% 4.08% 6.66% 9.24% 7.34% 7.99% 8.78% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 110.16 109.39 100.90 122.36 95.43 123.32 161.70 -6.19%
EPS 25.86 30.88 34.84 47.47 36.05 47.96 56.64 -12.24%
DPS 24.00 21.00 26.00 27.50 18.50 36.67 55.00 -12.90%
NAPS 7.62 7.56 5.23 5.14 4.91 6.00 6.45 2.81%
Adjusted Per Share Value based on latest NOSH - 202,926
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 108.95 107.32 98.39 118.37 92.06 78.79 103.34 0.88%
EPS 25.58 30.30 33.97 45.92 34.77 30.64 36.20 -5.62%
DPS 23.64 20.54 25.21 26.53 17.85 23.42 35.13 -6.38%
NAPS 7.5363 7.4176 5.0997 4.9723 4.7364 3.8333 4.122 10.57%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 6.35 6.91 7.01 6.80 6.98 5.08 3.80 -
P/RPS 5.76 6.32 6.95 5.56 7.31 4.12 2.35 16.10%
P/EPS 24.56 22.38 20.12 14.32 19.36 10.59 6.71 24.12%
EY 4.07 4.47 4.97 6.98 5.16 9.44 14.91 -19.45%
DY 3.78 3.04 3.71 4.04 2.65 7.22 14.47 -20.03%
P/NAPS 0.83 0.91 1.34 1.32 1.42 0.85 0.59 5.85%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 -
Price 6.40 7.18 7.34 7.36 7.06 5.20 3.90 -
P/RPS 5.81 6.56 7.27 6.01 7.40 4.22 2.41 15.78%
P/EPS 24.75 23.25 21.07 15.50 19.59 10.84 6.89 23.74%
EY 4.04 4.30 4.75 6.45 5.11 9.22 14.52 -19.19%
DY 3.75 2.92 3.54 3.74 2.62 7.05 14.10 -19.79%
P/NAPS 0.84 0.95 1.40 1.43 1.44 0.87 0.60 5.76%

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