[UMCCA] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -32.69%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 65,073 43,231 44,239 49,634 59,645 52,572 44,541 28.66%
PBT 23,621 15,219 10,694 18,687 29,629 23,694 14,490 38.38%
Tax -4,661 -1,295 -935 -2,610 -5,744 -4,706 -2,180 65.73%
NP 18,960 13,924 9,759 16,077 23,885 18,988 12,310 33.26%
-
NP to SH 18,960 13,924 9,759 16,077 23,885 18,988 12,310 33.26%
-
Tax Rate 19.73% 8.51% 8.74% 13.97% 19.39% 19.86% 15.04% -
Total Cost 46,113 29,307 34,480 33,557 35,760 33,584 32,231 26.88%
-
Net Worth 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 1,056,303 29.31%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 20,541 - 22,552 - 20,379 - 32,501 -26.29%
Div Payout % 108.34% - 231.09% - 85.32% - 264.03% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 1,056,303 29.31%
NOSH 205,417 205,368 205,020 204,541 203,796 203,515 203,135 0.74%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 29.14% 32.21% 22.06% 32.39% 40.05% 36.12% 27.64% -
ROE 1.22% 0.91% 0.63% 1.50% 2.23% 1.76% 1.17% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 31.68 21.05 21.58 24.27 29.27 25.83 21.93 27.70%
EPS 9.23 6.78 4.76 7.86 11.72 9.33 6.06 32.27%
DPS 10.00 0.00 11.00 0.00 10.00 0.00 16.00 -26.83%
NAPS 7.57 7.47 7.52 5.23 5.26 5.30 5.20 28.36%
Adjusted Per Share Value based on latest NOSH - 204,541
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 31.02 20.61 21.09 23.66 28.43 25.06 21.23 28.67%
EPS 9.04 6.64 4.65 7.66 11.39 9.05 5.87 33.25%
DPS 9.79 0.00 10.75 0.00 9.72 0.00 15.49 -26.29%
NAPS 7.4129 7.3133 7.3498 5.0997 5.1102 5.142 5.0356 29.31%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 7.21 7.41 7.30 7.01 7.16 7.60 7.64 -
P/RPS 22.76 35.20 33.83 28.89 24.46 29.42 34.84 -24.65%
P/EPS 78.11 109.29 153.36 89.19 61.09 81.46 126.07 -27.25%
EY 1.28 0.91 0.65 1.12 1.64 1.23 0.79 37.82%
DY 1.39 0.00 1.51 0.00 1.40 0.00 2.09 -23.75%
P/NAPS 0.95 0.99 0.97 1.34 1.36 1.43 1.47 -25.19%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 20/09/12 27/06/12 -
Price 7.08 7.11 7.40 7.34 7.04 7.48 7.33 -
P/RPS 22.35 33.78 34.29 30.25 24.05 28.96 33.43 -23.48%
P/EPS 76.71 104.87 155.46 93.38 60.07 80.17 120.96 -26.12%
EY 1.30 0.95 0.64 1.07 1.66 1.25 0.83 34.75%
DY 1.41 0.00 1.49 0.00 1.42 0.00 2.18 -25.15%
P/NAPS 0.94 0.95 0.98 1.40 1.34 1.41 1.41 -23.62%

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