[UMCCA] QoQ TTM Result on 30-Apr-2013 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -3.58%
YoY- -20.0%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 225,134 202,177 196,749 206,090 206,392 214,180 213,444 3.60%
PBT 74,479 68,221 74,229 82,704 86,500 94,555 95,141 -15.02%
Tax -10,925 -9,501 -10,584 -13,995 -15,240 -18,085 -19,142 -31.12%
NP 63,554 58,720 63,645 68,709 71,260 76,470 75,999 -11.20%
-
NP to SH 63,554 58,720 63,645 68,709 71,260 76,470 75,999 -11.20%
-
Tax Rate 14.67% 13.93% 14.26% 16.92% 17.62% 19.13% 20.12% -
Total Cost 161,580 143,457 133,104 137,381 135,132 137,710 137,445 11.35%
-
Net Worth 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 27.58%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 43,094 43,094 42,932 42,932 52,881 52,881 52,755 -12.58%
Div Payout % 67.81% 73.39% 67.46% 62.48% 74.21% 69.15% 69.42% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,555,975 1,555,007 1,534,104 1,541,757 1,069,754 1,071,971 1,078,632 27.58%
NOSH 205,816 205,417 205,368 205,020 204,541 203,796 203,515 0.75%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 28.23% 29.04% 32.35% 33.34% 34.53% 35.70% 35.61% -
ROE 4.08% 3.78% 4.15% 4.46% 6.66% 7.13% 7.05% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 109.39 98.42 95.80 100.52 100.90 105.09 104.88 2.83%
EPS 30.88 28.59 30.99 33.51 34.84 37.52 37.34 -11.86%
DPS 21.00 21.00 21.00 21.00 26.00 26.00 26.00 -13.23%
NAPS 7.56 7.57 7.47 7.52 5.23 5.26 5.30 26.63%
Adjusted Per Share Value based on latest NOSH - 205,020
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 107.32 96.38 93.79 98.25 98.39 102.10 101.75 3.60%
EPS 30.30 27.99 30.34 32.75 33.97 36.45 36.23 -11.20%
DPS 20.54 20.54 20.47 20.47 25.21 25.21 25.15 -12.59%
NAPS 7.4176 7.4129 7.3133 7.3498 5.0997 5.1102 5.142 27.58%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 6.91 7.21 7.41 7.30 7.01 7.16 7.60 -
P/RPS 6.32 7.33 7.73 7.26 6.95 6.81 7.25 -8.72%
P/EPS 22.38 25.22 23.91 21.78 20.12 19.08 20.35 6.52%
EY 4.47 3.96 4.18 4.59 4.97 5.24 4.91 -6.05%
DY 3.04 2.91 2.83 2.88 3.71 3.63 3.42 -7.53%
P/NAPS 0.91 0.95 0.99 0.97 1.34 1.36 1.43 -25.95%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 19/12/13 20/09/13 27/06/13 28/03/13 19/12/12 20/09/12 -
Price 7.18 7.08 7.11 7.40 7.34 7.04 7.48 -
P/RPS 6.56 7.19 7.42 7.36 7.27 6.70 7.13 -5.38%
P/EPS 23.25 24.77 22.94 22.08 21.07 18.76 20.03 10.41%
EY 4.30 4.04 4.36 4.53 4.75 5.33 4.99 -9.42%
DY 2.92 2.97 2.95 2.84 3.54 3.69 3.48 -11.01%
P/NAPS 0.95 0.94 0.95 0.98 1.40 1.34 1.41 -23.09%

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