[UMCCA] QoQ Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 16.73%
YoY- 5.45%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 161,851 112,217 52,572 231,382 186,841 129,419 70,510 73.57%
PBT 72,010 53,323 23,694 108,647 94,157 67,415 37,200 55.01%
Tax -13,060 -10,450 -4,706 -22,766 -20,586 -15,131 -8,330 34.77%
NP 58,950 42,873 18,988 85,881 73,571 52,284 28,870 60.60%
-
NP to SH 58,950 42,873 18,988 85,881 73,571 52,284 28,870 60.60%
-
Tax Rate 18.14% 19.60% 19.86% 20.95% 21.86% 22.44% 22.39% -
Total Cost 102,901 69,344 33,584 145,501 113,270 77,135 41,640 82.28%
-
Net Worth 1,066,811 1,071,315 1,078,632 1,054,252 1,041,462 1,036,770 1,048,713 1.14%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 20,397 20,367 - 52,712 20,261 20,249 - -
Div Payout % 34.60% 47.51% - 61.38% 27.54% 38.73% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,066,811 1,071,315 1,078,632 1,054,252 1,041,462 1,036,770 1,048,713 1.14%
NOSH 203,979 203,672 203,515 202,740 202,619 202,494 202,454 0.49%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 36.42% 38.21% 36.12% 37.12% 39.38% 40.40% 40.94% -
ROE 5.53% 4.00% 1.76% 8.15% 7.06% 5.04% 2.75% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 79.35 55.10 25.83 114.13 92.21 63.91 34.83 72.70%
EPS 28.90 21.05 9.33 42.36 36.31 25.82 14.26 59.80%
DPS 10.00 10.00 0.00 26.00 10.00 10.00 0.00 -
NAPS 5.23 5.26 5.30 5.20 5.14 5.12 5.18 0.63%
Adjusted Per Share Value based on latest NOSH - 203,135
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 77.16 53.50 25.06 110.30 89.07 61.70 33.61 73.58%
EPS 28.10 20.44 9.05 40.94 35.07 24.92 13.76 60.61%
DPS 9.72 9.71 0.00 25.13 9.66 9.65 0.00 -
NAPS 5.0856 5.1071 5.142 5.0258 4.9648 4.9424 4.9994 1.14%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 7.01 7.16 7.60 7.64 6.80 6.70 7.03 -
P/RPS 8.83 13.00 29.42 6.69 7.37 10.48 20.19 -42.23%
P/EPS 24.26 34.01 81.46 18.04 18.73 25.95 49.30 -37.53%
EY 4.12 2.94 1.23 5.54 5.34 3.85 2.03 59.95%
DY 1.43 1.40 0.00 3.40 1.47 1.49 0.00 -
P/NAPS 1.34 1.36 1.43 1.47 1.32 1.31 1.36 -0.97%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 19/12/12 20/09/12 27/06/12 29/03/12 15/12/11 29/09/11 -
Price 7.34 7.04 7.48 7.33 7.36 6.71 6.42 -
P/RPS 9.25 12.78 28.96 6.42 7.98 10.50 18.43 -36.71%
P/EPS 25.40 33.44 80.17 17.30 20.27 25.99 45.02 -31.60%
EY 3.94 2.99 1.25 5.78 4.93 3.85 2.22 46.33%
DY 1.36 1.42 0.00 3.55 1.36 1.49 0.00 -
P/NAPS 1.40 1.34 1.41 1.41 1.43 1.31 1.24 8.38%

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