[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -73.94%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 205,736 157,835 107,791 57,926 213,152 165,086 117,204 45.56%
PBT 70,234 46,666 30,493 15,080 58,437 45,719 32,653 66.70%
Tax -10,486 -7,322 -5,945 -2,784 -11,253 -8,472 -6,215 41.76%
NP 59,748 39,344 24,548 12,296 47,184 37,247 26,438 72.29%
-
NP to SH 59,572 39,344 24,548 12,296 47,184 37,247 26,438 71.95%
-
Tax Rate 14.93% 15.69% 19.50% 18.46% 19.26% 18.53% 19.03% -
Total Cost 145,988 118,491 83,243 45,630 165,968 127,839 90,766 37.31%
-
Net Worth 1,707,131 1,689,453 1,690,806 1,674,835 1,676,410 1,577,666 1,582,556 5.18%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 33,432 16,706 16,699 - 33,155 16,563 16,549 59.87%
Div Payout % 56.12% 42.46% 68.03% - 70.27% 44.47% 62.60% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,707,131 1,689,453 1,690,806 1,674,835 1,676,410 1,577,666 1,582,556 5.18%
NOSH 208,951 208,832 208,741 208,054 207,220 207,042 206,870 0.67%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 29.04% 24.93% 22.77% 21.23% 22.14% 22.56% 22.56% -
ROE 3.49% 2.33% 1.45% 0.73% 2.81% 2.36% 1.67% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 98.46 75.58 51.64 27.84 102.86 79.74 56.66 44.58%
EPS 28.51 18.84 11.76 5.91 22.77 17.99 12.78 70.81%
DPS 16.00 8.00 8.00 0.00 16.00 8.00 8.00 58.80%
NAPS 8.17 8.09 8.10 8.05 8.09 7.62 7.65 4.48%
Adjusted Per Share Value based on latest NOSH - 208,054
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 98.08 75.24 51.39 27.61 101.61 78.70 55.87 45.57%
EPS 28.40 18.76 11.70 5.86 22.49 17.76 12.60 71.99%
DPS 15.94 7.96 7.96 0.00 15.81 7.90 7.89 59.87%
NAPS 8.1381 8.0539 8.0603 7.9842 7.9917 7.521 7.5443 5.18%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 5.96 5.94 6.06 6.14 6.38 6.35 6.82 -
P/RPS 6.05 7.86 11.74 22.05 6.20 7.96 12.04 -36.82%
P/EPS 20.90 31.53 51.53 103.89 28.02 35.30 53.36 -46.49%
EY 4.78 3.17 1.94 0.96 3.57 2.83 1.87 87.05%
DY 2.68 1.35 1.32 0.00 2.51 1.26 1.17 73.85%
P/NAPS 0.73 0.73 0.75 0.76 0.79 0.83 0.89 -12.38%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 15/12/15 21/09/15 24/06/15 25/03/15 24/12/14 -
Price 5.72 6.03 5.86 5.60 6.15 6.40 6.32 -
P/RPS 5.81 7.98 11.35 20.11 5.98 8.03 11.16 -35.31%
P/EPS 20.06 32.01 49.83 94.75 27.01 35.58 49.45 -45.23%
EY 4.98 3.12 2.01 1.06 3.70 2.81 2.02 82.59%
DY 2.80 1.33 1.37 0.00 2.60 1.25 1.27 69.47%
P/NAPS 0.70 0.75 0.72 0.70 0.76 0.84 0.83 -10.74%

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