[UMCCA] QoQ Quarter Result on 30-Apr-2012 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -42.17%
YoY- -45.91%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 49,634 59,645 52,572 44,541 57,422 58,909 70,510 -20.78%
PBT 18,687 29,629 23,694 14,490 26,742 30,215 37,200 -36.67%
Tax -2,610 -5,744 -4,706 -2,180 -5,455 -6,801 -8,330 -53.70%
NP 16,077 23,885 18,988 12,310 21,287 23,414 28,870 -32.19%
-
NP to SH 16,077 23,885 18,988 12,310 21,287 23,414 28,870 -32.19%
-
Tax Rate 13.97% 19.39% 19.86% 15.04% 20.40% 22.51% 22.39% -
Total Cost 33,557 35,760 33,584 32,231 36,135 35,495 41,640 -13.34%
-
Net Worth 1,069,754 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 1,048,713 1.32%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - 20,379 - 32,501 - 20,254 - -
Div Payout % - 85.32% - 264.03% - 86.51% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,069,754 1,071,971 1,078,632 1,056,303 1,043,042 1,037,021 1,048,713 1.32%
NOSH 204,541 203,796 203,515 203,135 202,926 202,543 202,454 0.68%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 32.39% 40.05% 36.12% 27.64% 37.07% 39.75% 40.94% -
ROE 1.50% 2.23% 1.76% 1.17% 2.04% 2.26% 2.75% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 24.27 29.27 25.83 21.93 28.30 29.08 34.83 -21.31%
EPS 7.86 11.72 9.33 6.06 10.49 11.56 14.26 -32.65%
DPS 0.00 10.00 0.00 16.00 0.00 10.00 0.00 -
NAPS 5.23 5.26 5.30 5.20 5.14 5.12 5.18 0.63%
Adjusted Per Share Value based on latest NOSH - 203,135
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 23.66 28.43 25.06 21.23 27.37 28.08 33.61 -20.78%
EPS 7.66 11.39 9.05 5.87 10.15 11.16 13.76 -32.20%
DPS 0.00 9.72 0.00 15.49 0.00 9.66 0.00 -
NAPS 5.0997 5.1102 5.142 5.0356 4.9723 4.9436 4.9994 1.32%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 7.01 7.16 7.60 7.64 6.80 6.70 7.03 -
P/RPS 28.89 24.46 29.42 34.84 24.03 23.04 20.19 26.84%
P/EPS 89.19 61.09 81.46 126.07 64.82 57.96 49.30 48.20%
EY 1.12 1.64 1.23 0.79 1.54 1.73 2.03 -32.60%
DY 0.00 1.40 0.00 2.09 0.00 1.49 0.00 -
P/NAPS 1.34 1.36 1.43 1.47 1.32 1.31 1.36 -0.97%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 19/12/12 20/09/12 27/06/12 29/03/12 15/12/11 29/09/11 -
Price 7.34 7.04 7.48 7.33 7.36 6.71 6.42 -
P/RPS 30.25 24.05 28.96 33.43 26.01 23.07 18.43 38.93%
P/EPS 93.38 60.07 80.17 120.96 70.16 58.04 45.02 62.28%
EY 1.07 1.66 1.25 0.83 1.43 1.72 2.22 -38.39%
DY 0.00 1.42 0.00 2.18 0.00 1.49 0.00 -
P/NAPS 1.40 1.34 1.41 1.41 1.43 1.31 1.24 8.38%

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