[UMCCA] QoQ Quarter Result on 31-Jul-2013 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 42.68%
YoY- -26.67%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 63,452 72,591 65,073 43,231 44,239 49,634 59,645 4.22%
PBT 20,312 24,945 23,621 15,219 10,694 18,687 29,629 -22.30%
Tax -3,909 -4,034 -4,661 -1,295 -935 -2,610 -5,744 -22.68%
NP 16,403 20,911 18,960 13,924 9,759 16,077 23,885 -22.21%
-
NP to SH 16,403 20,911 18,960 13,924 9,759 16,077 23,885 -22.21%
-
Tax Rate 19.24% 16.17% 19.73% 8.51% 8.74% 13.97% 19.39% -
Total Cost 47,049 51,680 46,113 29,307 34,480 33,557 35,760 20.13%
-
Net Worth 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 22.05%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 33,011 - 20,541 - 22,552 - 20,379 38.04%
Div Payout % 201.25% - 108.34% - 231.09% - 85.32% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 22.05%
NOSH 206,321 205,816 205,417 205,368 205,020 204,541 203,796 0.82%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 25.85% 28.81% 29.14% 32.21% 22.06% 32.39% 40.05% -
ROE 1.14% 1.34% 1.22% 0.91% 0.63% 1.50% 2.23% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 30.75 35.27 31.68 21.05 21.58 24.27 29.27 3.35%
EPS 7.95 10.16 9.23 6.78 4.76 7.86 11.72 -22.85%
DPS 16.00 0.00 10.00 0.00 11.00 0.00 10.00 36.91%
NAPS 7.00 7.56 7.57 7.47 7.52 5.23 5.26 21.05%
Adjusted Per Share Value based on latest NOSH - 205,368
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 30.25 34.61 31.02 20.61 21.09 23.66 28.43 4.23%
EPS 7.82 9.97 9.04 6.64 4.65 7.66 11.39 -22.22%
DPS 15.74 0.00 9.79 0.00 10.75 0.00 9.72 38.02%
NAPS 6.8849 7.4176 7.4129 7.3133 7.3498 5.0997 5.1102 22.05%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 7.13 6.91 7.21 7.41 7.30 7.01 7.16 -
P/RPS 23.18 19.59 22.76 35.20 33.83 28.89 24.46 -3.52%
P/EPS 89.68 68.01 78.11 109.29 153.36 89.19 61.09 29.25%
EY 1.12 1.47 1.28 0.91 0.65 1.12 1.64 -22.50%
DY 2.24 0.00 1.39 0.00 1.51 0.00 1.40 36.91%
P/NAPS 1.02 0.91 0.95 0.99 0.97 1.34 1.36 -17.49%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 -
Price 7.04 7.18 7.08 7.11 7.40 7.34 7.04 -
P/RPS 22.89 20.36 22.35 33.78 34.29 30.25 24.05 -3.25%
P/EPS 88.55 70.67 76.71 104.87 155.46 93.38 60.07 29.61%
EY 1.13 1.42 1.30 0.95 0.64 1.07 1.66 -22.67%
DY 2.27 0.00 1.41 0.00 1.49 0.00 1.42 36.83%
P/NAPS 1.01 0.95 0.94 0.95 0.98 1.40 1.34 -17.22%

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