[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -81.85%
YoY- -8.5%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 213,152 165,086 117,204 58,242 244,347 180,895 108,304 57.24%
PBT 58,437 45,719 32,653 15,475 84,097 63,785 38,840 31.40%
Tax -11,253 -8,472 -6,215 -2,734 -13,899 -9,990 -5,956 53.00%
NP 47,184 37,247 26,438 12,741 70,198 53,795 32,884 27.29%
-
NP to SH 47,184 37,247 26,438 12,741 70,198 53,795 32,884 27.29%
-
Tax Rate 19.26% 18.53% 19.03% 17.67% 16.53% 15.66% 15.33% -
Total Cost 165,968 127,839 90,766 45,501 174,149 127,100 75,420 69.42%
-
Net Worth 1,676,410 1,577,666 1,582,556 1,567,804 1,670,193 1,553,438 1,553,881 5.20%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 33,155 16,563 16,549 - 53,479 20,548 20,526 37.78%
Div Payout % 70.27% 44.47% 62.60% - 76.18% 38.20% 62.42% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,676,410 1,577,666 1,582,556 1,567,804 1,670,193 1,553,438 1,553,881 5.20%
NOSH 207,220 207,042 206,870 206,834 205,688 205,481 205,268 0.63%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 22.14% 22.56% 22.56% 21.88% 28.73% 29.74% 30.36% -
ROE 2.81% 2.36% 1.67% 0.81% 4.20% 3.46% 2.12% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 102.86 79.74 56.66 28.16 118.79 88.03 52.76 56.25%
EPS 22.77 17.99 12.78 6.16 34.13 26.18 16.02 26.49%
DPS 16.00 8.00 8.00 0.00 26.00 10.00 10.00 36.91%
NAPS 8.09 7.62 7.65 7.58 8.12 7.56 7.57 4.54%
Adjusted Per Share Value based on latest NOSH - 206,834
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 101.61 78.70 55.87 27.76 116.48 86.24 51.63 57.23%
EPS 22.49 17.76 12.60 6.07 33.46 25.64 15.68 27.26%
DPS 15.81 7.90 7.89 0.00 25.49 9.80 9.79 37.76%
NAPS 7.9917 7.521 7.5443 7.474 7.9621 7.4055 7.4076 5.20%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 6.38 6.35 6.82 7.50 7.13 6.91 7.21 -
P/RPS 6.20 7.96 12.04 26.63 6.00 7.85 13.67 -41.05%
P/EPS 28.02 35.30 53.36 121.75 20.89 26.39 45.01 -27.15%
EY 3.57 2.83 1.87 0.82 4.79 3.79 2.22 37.37%
DY 2.51 1.26 1.17 0.00 3.65 1.45 1.39 48.44%
P/NAPS 0.79 0.83 0.89 0.99 0.88 0.91 0.95 -11.59%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 25/03/15 24/12/14 18/09/14 27/06/14 20/03/14 19/12/13 -
Price 6.15 6.40 6.32 7.00 7.04 7.18 7.08 -
P/RPS 5.98 8.03 11.16 24.86 5.93 8.16 13.42 -41.74%
P/EPS 27.01 35.58 49.45 113.64 20.63 27.43 44.19 -28.04%
EY 3.70 2.81 2.02 0.88 4.85 3.65 2.26 39.03%
DY 2.60 1.25 1.27 0.00 3.69 1.39 1.41 50.54%
P/NAPS 0.76 0.84 0.83 0.92 0.87 0.95 0.94 -13.24%

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