[UMCCA] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -6.81%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 205,901 228,538 225,134 206,392 248,306 193,110 165,267 3.73%
PBT 59,384 66,031 74,479 86,500 123,155 95,689 81,325 -5.10%
Tax -10,103 -12,381 -10,925 -15,240 -26,825 -22,748 -17,055 -8.35%
NP 49,281 53,650 63,554 71,260 96,330 72,941 64,270 -4.32%
-
NP to SH 49,281 53,650 63,554 71,260 96,330 72,941 64,270 -4.32%
-
Tax Rate 17.01% 18.75% 14.67% 17.62% 21.78% 23.77% 20.97% -
Total Cost 156,620 174,888 161,580 135,132 151,976 120,169 100,997 7.58%
-
Net Worth 1,693,064 1,580,894 1,555,975 1,069,754 1,043,042 993,559 804,098 13.20%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 33,322 49,588 43,094 52,881 55,657 37,443 49,129 -6.26%
Div Payout % 67.62% 92.43% 67.81% 74.21% 57.78% 51.33% 76.44% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,693,064 1,580,894 1,555,975 1,069,754 1,043,042 993,559 804,098 13.20%
NOSH 209,278 207,466 205,816 204,541 202,926 202,354 134,016 7.70%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 23.93% 23.48% 28.23% 34.53% 38.79% 37.77% 38.89% -
ROE 2.91% 3.39% 4.08% 6.66% 9.24% 7.34% 7.99% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 98.39 110.16 109.39 100.90 122.36 95.43 123.32 -3.69%
EPS 23.55 25.86 30.88 34.84 47.47 36.05 47.96 -11.17%
DPS 16.00 24.00 21.00 26.00 27.50 18.50 36.67 -12.90%
NAPS 8.09 7.62 7.56 5.23 5.14 4.91 6.00 5.10%
Adjusted Per Share Value based on latest NOSH - 204,541
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 98.15 108.94 107.31 98.38 118.36 92.05 78.78 3.73%
EPS 23.49 25.57 30.29 33.97 45.92 34.77 30.64 -4.33%
DPS 15.88 23.64 20.54 25.21 26.53 17.85 23.42 -6.26%
NAPS 8.0703 7.5356 7.4168 5.0992 4.9718 4.736 3.8329 13.20%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 5.94 6.35 6.91 7.01 6.80 6.98 5.08 -
P/RPS 6.04 5.76 6.32 6.95 5.56 7.31 4.12 6.58%
P/EPS 25.23 24.56 22.38 20.12 14.32 19.36 10.59 15.56%
EY 3.96 4.07 4.47 4.97 6.98 5.16 9.44 -13.47%
DY 2.69 3.78 3.04 3.71 4.04 2.65 7.22 -15.16%
P/NAPS 0.73 0.83 0.91 1.34 1.32 1.42 0.85 -2.50%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 -
Price 6.03 6.40 7.18 7.34 7.36 7.06 5.20 -
P/RPS 6.13 5.81 6.56 7.27 6.01 7.40 4.22 6.41%
P/EPS 25.61 24.75 23.25 21.07 15.50 19.59 10.84 15.39%
EY 3.91 4.04 4.30 4.75 6.45 5.11 9.22 -13.31%
DY 2.65 3.75 2.92 3.54 3.74 2.62 7.05 -15.04%
P/NAPS 0.75 0.84 0.95 1.40 1.43 1.44 0.87 -2.44%

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