[UMCCA] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 30.49%
YoY- 2.17%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 165,086 117,204 58,242 244,347 180,895 108,304 43,231 143.71%
PBT 45,719 32,653 15,475 84,097 63,785 38,840 15,219 107.77%
Tax -8,472 -6,215 -2,734 -13,899 -9,990 -5,956 -1,295 248.59%
NP 37,247 26,438 12,741 70,198 53,795 32,884 13,924 92.35%
-
NP to SH 37,247 26,438 12,741 70,198 53,795 32,884 13,924 92.35%
-
Tax Rate 18.53% 19.03% 17.67% 16.53% 15.66% 15.33% 8.51% -
Total Cost 127,839 90,766 45,501 174,149 127,100 75,420 29,307 166.25%
-
Net Worth 1,577,666 1,582,556 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1.87%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 16,563 16,549 - 53,479 20,548 20,526 - -
Div Payout % 44.47% 62.60% - 76.18% 38.20% 62.42% - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 1,577,666 1,582,556 1,567,804 1,670,193 1,553,438 1,553,881 1,534,104 1.87%
NOSH 207,042 206,870 206,834 205,688 205,481 205,268 205,368 0.54%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 22.56% 22.56% 21.88% 28.73% 29.74% 30.36% 32.21% -
ROE 2.36% 1.67% 0.81% 4.20% 3.46% 2.12% 0.91% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 79.74 56.66 28.16 118.79 88.03 52.76 21.05 142.41%
EPS 17.99 12.78 6.16 34.13 26.18 16.02 6.78 91.32%
DPS 8.00 8.00 0.00 26.00 10.00 10.00 0.00 -
NAPS 7.62 7.65 7.58 8.12 7.56 7.57 7.47 1.33%
Adjusted Per Share Value based on latest NOSH - 206,321
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 78.70 55.87 27.76 116.48 86.24 51.63 20.61 143.70%
EPS 17.76 12.60 6.07 33.46 25.64 15.68 6.64 92.34%
DPS 7.90 7.89 0.00 25.49 9.80 9.79 0.00 -
NAPS 7.521 7.5443 7.474 7.9621 7.4055 7.4076 7.3133 1.87%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 6.35 6.82 7.50 7.13 6.91 7.21 7.41 -
P/RPS 7.96 12.04 26.63 6.00 7.85 13.67 35.20 -62.78%
P/EPS 35.30 53.36 121.75 20.89 26.39 45.01 109.29 -52.82%
EY 2.83 1.87 0.82 4.79 3.79 2.22 0.91 112.61%
DY 1.26 1.17 0.00 3.65 1.45 1.39 0.00 -
P/NAPS 0.83 0.89 0.99 0.88 0.91 0.95 0.99 -11.05%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 25/03/15 24/12/14 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 -
Price 6.40 6.32 7.00 7.04 7.18 7.08 7.11 -
P/RPS 8.03 11.16 24.86 5.93 8.16 13.42 33.78 -61.52%
P/EPS 35.58 49.45 113.64 20.63 27.43 44.19 104.87 -51.25%
EY 2.81 2.02 0.88 4.85 3.65 2.26 0.95 105.65%
DY 1.25 1.27 0.00 3.69 1.39 1.41 0.00 -
P/NAPS 0.84 0.83 0.92 0.87 0.95 0.94 0.95 -7.85%

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