[UMCCA] QoQ Cumulative Quarter 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- 40.88%
YoY- -30.76%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 107,791 57,926 213,152 165,086 117,204 58,242 244,347 -41.96%
PBT 30,493 15,080 58,437 45,719 32,653 15,475 84,097 -49.05%
Tax -5,945 -2,784 -11,253 -8,472 -6,215 -2,734 -13,899 -43.14%
NP 24,548 12,296 47,184 37,247 26,438 12,741 70,198 -50.26%
-
NP to SH 24,548 12,296 47,184 37,247 26,438 12,741 70,198 -50.26%
-
Tax Rate 19.50% 18.46% 19.26% 18.53% 19.03% 17.67% 16.53% -
Total Cost 83,243 45,630 165,968 127,839 90,766 45,501 174,149 -38.78%
-
Net Worth 1,690,806 1,674,835 1,676,410 1,577,666 1,582,556 1,567,804 1,670,193 0.81%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 16,699 - 33,155 16,563 16,549 - 53,479 -53.87%
Div Payout % 68.03% - 70.27% 44.47% 62.60% - 76.18% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 1,690,806 1,674,835 1,676,410 1,577,666 1,582,556 1,567,804 1,670,193 0.81%
NOSH 208,741 208,054 207,220 207,042 206,870 206,834 205,688 0.98%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 22.77% 21.23% 22.14% 22.56% 22.56% 21.88% 28.73% -
ROE 1.45% 0.73% 2.81% 2.36% 1.67% 0.81% 4.20% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 51.64 27.84 102.86 79.74 56.66 28.16 118.79 -42.52%
EPS 11.76 5.91 22.77 17.99 12.78 6.16 34.13 -50.75%
DPS 8.00 0.00 16.00 8.00 8.00 0.00 26.00 -54.32%
NAPS 8.10 8.05 8.09 7.62 7.65 7.58 8.12 -0.16%
Adjusted Per Share Value based on latest NOSH - 207,466
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 51.39 27.61 101.61 78.70 55.87 27.76 116.48 -41.95%
EPS 11.70 5.86 22.49 17.76 12.60 6.07 33.46 -50.27%
DPS 7.96 0.00 15.81 7.90 7.89 0.00 25.49 -53.87%
NAPS 8.0603 7.9842 7.9917 7.521 7.5443 7.474 7.9621 0.81%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 6.06 6.14 6.38 6.35 6.82 7.50 7.13 -
P/RPS 11.74 22.05 6.20 7.96 12.04 26.63 6.00 56.24%
P/EPS 51.53 103.89 28.02 35.30 53.36 121.75 20.89 82.26%
EY 1.94 0.96 3.57 2.83 1.87 0.82 4.79 -45.16%
DY 1.32 0.00 2.51 1.26 1.17 0.00 3.65 -49.14%
P/NAPS 0.75 0.76 0.79 0.83 0.89 0.99 0.88 -10.08%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 15/12/15 21/09/15 24/06/15 25/03/15 24/12/14 18/09/14 27/06/14 -
Price 5.86 5.60 6.15 6.40 6.32 7.00 7.04 -
P/RPS 11.35 20.11 5.98 8.03 11.16 24.86 5.93 53.97%
P/EPS 49.83 94.75 27.01 35.58 49.45 113.64 20.63 79.73%
EY 2.01 1.06 3.70 2.81 2.02 0.88 4.85 -44.32%
DY 1.37 0.00 2.60 1.25 1.27 0.00 3.69 -48.24%
P/NAPS 0.72 0.70 0.76 0.84 0.83 0.92 0.87 -11.82%

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