[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2012 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 125.79%
YoY- -18.0%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 43,231 206,090 161,851 112,217 52,572 231,382 186,841 -62.34%
PBT 15,219 82,704 72,010 53,323 23,694 108,647 94,157 -70.36%
Tax -1,295 -13,995 -13,060 -10,450 -4,706 -22,766 -20,586 -84.20%
NP 13,924 68,709 58,950 42,873 18,988 85,881 73,571 -67.06%
-
NP to SH 13,924 68,709 58,950 42,873 18,988 85,881 73,571 -67.06%
-
Tax Rate 8.51% 16.92% 18.14% 19.60% 19.86% 20.95% 21.86% -
Total Cost 29,307 137,381 102,901 69,344 33,584 145,501 113,270 -59.42%
-
Net Worth 1,534,104 1,535,944 1,066,811 1,071,315 1,078,632 1,054,252 1,041,462 29.49%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 42,892 20,397 20,367 - 52,712 20,261 -
Div Payout % - 62.43% 34.60% 47.51% - 61.38% 27.54% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 1,534,104 1,535,944 1,066,811 1,071,315 1,078,632 1,054,252 1,041,462 29.49%
NOSH 205,368 204,247 203,979 203,672 203,515 202,740 202,619 0.90%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 32.21% 33.34% 36.42% 38.21% 36.12% 37.12% 39.38% -
ROE 0.91% 4.47% 5.53% 4.00% 1.76% 8.15% 7.06% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 21.05 100.90 79.35 55.10 25.83 114.13 92.21 -62.68%
EPS 6.78 33.64 28.90 21.05 9.33 42.36 36.31 -67.36%
DPS 0.00 21.00 10.00 10.00 0.00 26.00 10.00 -
NAPS 7.47 7.52 5.23 5.26 5.30 5.20 5.14 28.33%
Adjusted Per Share Value based on latest NOSH - 203,796
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 20.61 98.25 77.16 53.50 25.06 110.30 89.07 -62.34%
EPS 6.64 32.75 28.10 20.44 9.05 40.94 35.07 -67.06%
DPS 0.00 20.45 9.72 9.71 0.00 25.13 9.66 -
NAPS 7.3133 7.3221 5.0856 5.1071 5.142 5.0258 4.9648 29.49%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 7.41 7.30 7.01 7.16 7.60 7.64 6.80 -
P/RPS 35.20 7.23 8.83 13.00 29.42 6.69 7.37 183.87%
P/EPS 109.29 21.70 24.26 34.01 81.46 18.04 18.73 224.46%
EY 0.91 4.61 4.12 2.94 1.23 5.54 5.34 -69.29%
DY 0.00 2.88 1.43 1.40 0.00 3.40 1.47 -
P/NAPS 0.99 0.97 1.34 1.36 1.43 1.47 1.32 -17.46%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/09/13 27/06/13 28/03/13 19/12/12 20/09/12 27/06/12 29/03/12 -
Price 7.11 7.40 7.34 7.04 7.48 7.33 7.36 -
P/RPS 33.78 7.33 9.25 12.78 28.96 6.42 7.98 161.91%
P/EPS 104.87 22.00 25.40 33.44 80.17 17.30 20.27 199.43%
EY 0.95 4.55 3.94 2.99 1.25 5.78 4.93 -66.67%
DY 0.00 2.84 1.36 1.42 0.00 3.55 1.36 -
P/NAPS 0.95 0.98 1.40 1.34 1.41 1.41 1.43 -23.88%

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