[UMCCA] YoY TTM 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- 0.62%
YoY- -18.46%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 203,739 253,247 202,177 214,180 237,960 189,468 154,185 4.75%
PBT 56,277 77,910 68,221 94,555 121,963 90,746 72,775 -4.19%
Tax -10,983 -14,158 -9,501 -18,085 -28,182 -20,470 -14,993 -5.05%
NP 45,294 63,752 58,720 76,470 93,781 70,276 57,782 -3.97%
-
NP to SH 45,294 63,752 58,720 76,470 93,781 70,276 57,782 -3.97%
-
Tax Rate 19.52% 18.17% 13.93% 19.13% 23.11% 22.56% 20.60% -
Total Cost 158,445 189,495 143,457 137,710 144,179 119,192 96,403 8.62%
-
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 33,322 49,588 43,094 52,881 55,657 37,443 49,129 -6.26%
Div Payout % 73.57% 77.78% 73.39% 69.15% 59.35% 53.28% 85.03% -
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 22.23% 25.17% 29.04% 35.70% 39.41% 37.09% 37.48% -
ROE 2.67% 4.02% 3.78% 7.13% 9.04% 4.48% 7.19% -
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 97.45 122.21 98.42 105.09 117.49 94.01 115.08 -2.73%
EPS 21.66 30.77 28.59 37.52 46.30 34.87 43.13 -10.84%
DPS 16.00 24.00 21.00 26.00 27.50 18.58 36.67 -12.90%
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 97.12 120.71 96.37 102.09 113.43 90.31 73.50 4.75%
EPS 21.59 30.39 27.99 36.45 44.70 33.50 27.54 -3.97%
DPS 15.88 23.64 20.54 25.21 26.53 17.85 23.42 -6.26%
NAPS 8.0725 7.5562 7.4122 5.1097 4.9431 7.4834 3.8317 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 6.22 5.58 7.33 6.81 5.70 7.66 4.63 5.04%
P/EPS 27.97 22.17 25.22 19.08 14.47 20.65 12.36 14.57%
EY 3.57 4.51 3.96 5.24 6.91 4.84 8.09 -12.74%
DY 2.64 3.52 2.91 3.63 4.10 2.58 6.88 -14.74%
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 6.01 5.17 7.19 6.70 5.71 7.44 4.63 4.44%
P/EPS 27.05 20.54 24.77 18.76 14.49 20.05 12.36 13.93%
EY 3.70 4.87 4.04 5.33 6.90 4.99 8.09 -12.21%
DY 2.73 3.80 2.97 3.69 4.10 2.66 6.88 -14.27%
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