[UMCCA] YoY TTM Result on 31-Jan-2015 [#3]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

25-Mar-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jan-2015 [#3]

Profit Trend

QoQ- -15.85%

YoY- -15.58%

Quarter Report

3Q ended 31 January 2015 Results.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
TTM Result
Revenue	285,749	252,331	205,901	228,538	225,134	206,392	248,306	2.36%
YoY %	13.24%	22.55%	-9.91%	1.51%	9.08%	-16.88%	-	-
Horiz. %	115.08%	101.62%	82.92%	92.04%	90.67%	83.12%	100.00%	-
PBT	78,232	94,339	59,384	66,031	74,479	86,500	123,155	-7.27%
YoY %	-17.07%	58.86%	-10.07%	-11.34%	-13.90%	-29.76%	-	-
Horiz. %	63.52%	76.60%	48.22%	53.62%	60.48%	70.24%	100.00%	-
Tax	-11,018	-18,098	-10,103	-12,381	-10,925	-15,240	-26,825	-13.77%
YoY %	39.12%	-79.13%	18.40%	-13.33%	28.31%	43.19%	-	-
Horiz. %	41.07%	67.47%	37.66%	46.15%	40.73%	56.81%	100.00%	-
NP	67,214	76,241	49,281	53,650	63,554	71,260	96,330	-5.81%
YoY %	-11.84%	54.71%	-8.14%	-15.58%	-10.81%	-26.03%	-	-
Horiz. %	69.77%	79.15%	51.16%	55.69%	65.98%	73.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,308	75,781	49,281	53,650	63,554	71,260	96,330	-5.56%
YoY %	-9.86%	53.77%	-8.14%	-15.58%	-10.81%	-26.03%	-	-
Horiz. %	70.91%	78.67%	51.16%	55.69%	65.98%	73.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.08%	19.18%	17.01%	18.75%	14.67%	17.62%	21.78%	-
YoY %	-26.59%	12.76%	-9.28%	27.81%	-16.74%	-19.10%	-	-
Horiz. %	64.65%	88.06%	78.10%	86.09%	67.36%	80.90%	100.00%	-
Total Cost	218,535	176,090	156,620	174,888	161,580	135,132	151,976	6.23%
YoY %	24.10%	12.43%	-10.45%	8.24%	19.57%	-11.08%	-	-
Horiz. %	143.80%	115.87%	103.06%	115.08%	106.32%	88.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,737,335	1,728,439	1,693,064	1,580,894	1,555,975	1,069,754	1,043,042	8.86%
YoY %	0.51%	2.09%	7.10%	1.60%	45.45%	2.56%	-	-
Horiz. %	166.56%	165.71%	162.32%	151.57%	149.18%	102.56%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	43,955	50,219	33,322	49,588	43,094	52,881	55,657	-3.85%
YoY %	-12.47%	50.71%	-32.80%	15.07%	-18.51%	-4.99%	-	-
Horiz. %	78.97%	90.23%	59.87%	89.10%	77.43%	95.01%	100.00%	-
Div Payout %	64.35%	66.27%	67.62%	92.43%	67.81%	74.21%	57.78%	-
YoY %	-2.90%	-2.00%	-26.84%	36.31%	-8.62%	28.44%	-	-
Horiz. %	111.37%	114.69%	117.03%	159.97%	117.36%	128.44%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	1,737,335	1,728,439	1,693,064	1,580,894	1,555,975	1,069,754	1,043,042	8.86%
YoY %	0.51%	2.09%	7.10%	1.60%	45.45%	2.56%	-	-
Horiz. %	166.56%	165.71%	162.32%	151.57%	149.18%	102.56%	100.00%	-
NOSH	209,660	209,254	209,278	207,466	205,816	204,541	202,926	0.54%
YoY %	0.19%	-0.01%	0.87%	0.80%	0.62%	0.80%	-	-
Horiz. %	103.32%	103.12%	103.13%	102.24%	101.42%	100.80%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	23.52%	30.21%	23.93%	23.48%	28.23%	34.53%	38.79%	-
YoY %	-22.14%	26.24%	1.92%	-16.83%	-18.25%	-10.98%	-	-
Horiz. %	60.63%	77.88%	61.69%	60.53%	72.78%	89.02%	100.00%	-
ROE	3.93%	4.38%	2.91%	3.39%	4.08%	6.66%	9.24%	-
YoY %	-10.27%	50.52%	-14.16%	-16.91%	-38.74%	-27.92%	-	-
Horiz. %	42.53%	47.40%	31.49%	36.69%	44.16%	72.08%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	136.35	120.59	98.39	110.16	109.39	100.90	122.36	1.81%
YoY %	13.07%	22.56%	-10.68%	0.70%	8.41%	-17.54%	-	-
Horiz. %	111.43%	98.55%	80.41%	90.03%	89.40%	82.46%	100.00%	-
EPS	32.59	36.21	23.55	25.86	30.88	34.84	47.47	-6.07%
YoY %	-10.00%	53.76%	-8.93%	-16.26%	-11.37%	-26.61%	-	-
Horiz. %	68.65%	76.28%	49.61%	54.48%	65.05%	73.39%	100.00%	-
DPS	21.00	24.00	16.00	24.00	21.00	26.00	27.50	-4.39%
YoY %	-12.50%	50.00%	-33.33%	14.29%	-19.23%	-5.45%	-	-
Horiz. %	76.36%	87.27%	58.18%	87.27%	76.36%	94.55%	100.00%	-
NAPS	8.29	8.26	8.09	7.62	7.56	5.23	5.14	8.28%
YoY %	0.36%	2.10%	6.17%	0.79%	44.55%	1.75%	-	-
Horiz. %	161.28%	160.70%	157.39%	148.25%	147.08%	101.75%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 207,466
RPS	136.22	120.29	98.16	108.95	107.32	98.39	118.37	2.36%
YoY %	13.24%	22.54%	-9.90%	1.52%	9.08%	-16.88%	-	-
Horiz. %	115.08%	101.62%	82.93%	92.04%	90.66%	83.12%	100.00%	-
EPS	32.56	36.13	23.49	25.58	30.30	33.97	45.92	-5.56%
YoY %	-9.88%	53.81%	-8.17%	-15.58%	-10.80%	-26.02%	-	-
Horiz. %	70.91%	78.68%	51.15%	55.71%	65.98%	73.98%	100.00%	-
DPS	20.95	23.94	15.89	23.64	20.54	25.21	26.53	-3.85%
YoY %	-12.49%	50.66%	-32.78%	15.09%	-18.52%	-4.98%	-	-
Horiz. %	78.97%	90.24%	59.89%	89.11%	77.42%	95.02%	100.00%	-
NAPS	8.2821	8.2397	8.0711	7.5363	7.4176	5.0997	4.9723	8.86%
YoY %	0.51%	2.09%	7.10%	1.60%	45.45%	2.56%	-	-
Horiz. %	166.56%	165.71%	162.32%	151.57%	149.18%	102.56%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	6.43	5.80	5.94	6.35	6.91	7.01	6.80	-
P/RPS	4.72	4.81	6.04	5.76	6.32	6.95	5.56	-2.69%
YoY %	-1.87%	-20.36%	4.86%	-8.86%	-9.06%	25.00%	-	-
Horiz. %	84.89%	86.51%	108.63%	103.60%	113.67%	125.00%	100.00%	-
P/EPS	19.73	16.02	25.23	24.56	22.38	20.12	14.32	5.48%
YoY %	23.16%	-36.50%	2.73%	9.74%	11.23%	40.50%	-	-
Horiz. %	137.78%	111.87%	176.19%	171.51%	156.28%	140.50%	100.00%	-
EY	5.07	6.24	3.96	4.07	4.47	4.97	6.98	-5.18%
YoY %	-18.75%	57.58%	-2.70%	-8.95%	-10.06%	-28.80%	-	-
Horiz. %	72.64%	89.40%	56.73%	58.31%	64.04%	71.20%	100.00%	-
DY	3.27	4.14	2.69	3.78	3.04	3.71	4.04	-3.45%
YoY %	-21.01%	53.90%	-28.84%	24.34%	-18.06%	-8.17%	-	-
Horiz. %	80.94%	102.48%	66.58%	93.56%	75.25%	91.83%	100.00%	-
P/NAPS	0.78	0.70	0.73	0.83	0.91	1.34	1.32	-8.38%
YoY %	11.43%	-4.11%	-12.05%	-8.79%	-32.09%	1.52%	-	-
Horiz. %	59.09%	53.03%	55.30%	62.88%	68.94%	101.52%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	22/03/18	28/03/17	29/03/16	25/03/15	20/03/14	28/03/13	29/03/12	-
Price	6.30	6.10	6.03	6.40	7.18	7.34	7.36	-
P/RPS	4.62	5.06	6.13	5.81	6.56	7.27	6.01	-4.28%
YoY %	-8.70%	-17.46%	5.51%	-11.43%	-9.77%	20.97%	-	-
Horiz. %	76.87%	84.19%	102.00%	96.67%	109.15%	120.97%	100.00%	-
P/EPS	19.33	16.84	25.61	24.75	23.25	21.07	15.50	3.74%
YoY %	14.79%	-34.24%	3.47%	6.45%	10.35%	35.94%	-	-
Horiz. %	124.71%	108.65%	165.23%	159.68%	150.00%	135.94%	100.00%	-
EY	5.17	5.94	3.91	4.04	4.30	4.75	6.45	-3.61%
YoY %	-12.96%	51.92%	-3.22%	-6.05%	-9.47%	-26.36%	-	-
Horiz. %	80.16%	92.09%	60.62%	62.64%	66.67%	73.64%	100.00%	-
DY	3.33	3.93	2.65	3.75	2.92	3.54	3.74	-1.91%
YoY %	-15.27%	48.30%	-29.33%	28.42%	-17.51%	-5.35%	-	-
Horiz. %	89.04%	105.08%	70.86%	100.27%	78.07%	94.65%	100.00%	-
P/NAPS	0.76	0.74	0.75	0.84	0.95	1.40	1.43	-9.99%
YoY %	2.70%	-1.33%	-10.71%	-11.58%	-32.14%	-2.10%	-	-
Horiz. %	53.15%	51.75%	52.45%	58.74%	66.43%	97.90%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-19 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 16:30:00

ADX

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

708

MAYBANK

MALAYAN BANKING BHD

509

PTRANS

PERAK TRANSIT BERHAD

506

MPI

MALAYSIAN PACIFIC INDUSTRIES

499

HLIND

HONG LEONG INDUSTRIES BHD

471

PBBANK

PUBLIC BANK BHD

368

GENTING

GENTING BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

BURSA

BURSA MALAYSIA BHD

341

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More