[UMCCA] YoY Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 41.79%
YoY- 77.46%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 232,968 172,924 210,288 282,040 172,968 167,964 282,508 -3.16%
PBT 61,900 60,876 94,776 148,800 84,292 70,916 143,428 -13.06%
Tax -10,936 -5,180 -18,824 -33,320 -19,220 -15,552 -33,448 -16.99%
NP 50,964 55,696 75,952 115,480 65,072 55,364 109,980 -12.02%
-
NP to SH 50,964 55,696 75,952 115,480 65,072 55,364 109,980 -12.02%
-
Tax Rate 17.67% 8.51% 19.86% 22.39% 22.80% 21.93% 23.32% -
Total Cost 182,004 117,228 134,336 166,560 107,896 112,600 172,528 0.89%
-
Net Worth 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 893,487 891,041 9.87%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,567,804 1,534,104 1,078,632 1,048,713 1,042,545 893,487 891,041 9.87%
NOSH 206,834 205,368 203,515 202,454 134,003 133,956 133,991 7.50%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 21.88% 32.21% 36.12% 40.94% 37.62% 32.96% 38.93% -
ROE 3.25% 3.63% 7.04% 11.01% 6.24% 6.20% 12.34% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 112.64 84.20 103.33 139.31 129.08 125.39 210.84 -9.91%
EPS 24.64 27.12 37.32 57.04 48.56 41.32 82.08 -18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.58 7.47 5.30 5.18 7.78 6.67 6.65 2.20%
Adjusted Per Share Value based on latest NOSH - 202,454
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 111.06 82.44 100.25 134.45 82.46 80.07 134.68 -3.16%
EPS 24.30 26.55 36.21 55.05 31.02 26.39 52.43 -12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.474 7.3133 5.142 4.9994 4.97 4.2594 4.2477 9.87%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 7.50 7.41 7.60 7.03 6.60 5.50 7.30 -
P/RPS 6.66 8.80 7.36 5.05 5.11 4.39 3.46 11.52%
P/EPS 30.44 27.32 20.36 12.32 13.59 13.31 8.89 22.75%
EY 3.29 3.66 4.91 8.11 7.36 7.51 11.24 -18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 1.43 1.36 0.85 0.82 1.10 -1.73%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 18/09/14 20/09/13 20/09/12 29/09/11 27/09/10 15/09/09 10/09/08 -
Price 7.00 7.11 7.48 6.42 7.33 5.34 4.13 -
P/RPS 6.21 8.44 7.24 4.61 5.68 4.26 1.96 21.18%
P/EPS 28.41 26.22 20.04 11.26 15.09 12.92 5.03 33.43%
EY 3.52 3.81 4.99 8.88 6.62 7.74 19.87 -25.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 1.41 1.24 0.94 0.80 0.62 6.79%

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