[UMCCA] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 12.89%
YoY- -18.0%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 215,582 234,408 216,608 224,434 258,838 194,348 172,466 3.78%
PBT 60,986 65,306 77,680 106,646 134,830 102,322 84,184 -5.22%
Tax -11,890 -12,430 -11,912 -20,900 -30,262 -22,426 -18,230 -6.87%
NP 49,096 52,876 65,768 85,746 104,568 79,896 65,954 -4.79%
-
NP to SH 49,096 52,876 65,768 85,746 104,568 79,896 65,954 -4.79%
-
Tax Rate 19.50% 19.03% 15.33% 19.60% 22.44% 21.92% 21.65% -
Total Cost 166,486 181,532 150,840 138,688 154,270 114,452 106,512 7.72%
-
Net Worth 1,690,806 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 804,125 13.18%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 33,398 33,099 41,053 40,734 40,498 30,202 17,878 10.97%
Div Payout % 68.03% 62.60% 62.42% 47.51% 38.73% 37.80% 27.11% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 1,690,806 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 804,125 13.18%
NOSH 208,741 206,870 205,268 203,672 202,494 201,350 134,020 7.66%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 22.77% 22.56% 30.36% 38.21% 40.40% 41.11% 38.24% -
ROE 2.90% 3.34% 4.23% 8.00% 10.09% 5.09% 8.20% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 103.28 113.31 105.52 110.19 127.82 96.52 128.69 -3.59%
EPS 23.52 25.56 32.04 42.10 51.64 39.68 32.82 -5.39%
DPS 16.00 16.00 20.00 20.00 20.00 15.00 13.34 3.07%
NAPS 8.10 7.65 7.57 5.26 5.12 7.79 6.00 5.12%
Adjusted Per Share Value based on latest NOSH - 203,796
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 102.77 111.75 103.26 106.99 123.39 92.65 82.22 3.78%
EPS 23.40 25.21 31.35 40.88 49.85 38.09 31.44 -4.80%
DPS 15.92 15.78 19.57 19.42 19.31 14.40 8.52 10.97%
NAPS 8.0603 7.5443 7.4076 5.1071 4.9424 7.4774 3.8334 13.18%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 6.06 6.82 7.21 7.16 6.70 7.20 5.33 -
P/RPS 5.87 6.02 6.83 6.50 5.24 7.46 4.14 5.98%
P/EPS 25.77 26.68 22.50 17.01 12.97 18.15 10.83 15.53%
EY 3.88 3.75 4.44 5.88 7.71 5.51 9.23 -13.44%
DY 2.64 2.35 2.77 2.79 2.99 2.08 2.50 0.91%
P/NAPS 0.75 0.89 0.95 1.36 1.31 0.92 0.89 -2.81%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 15/12/15 24/12/14 19/12/13 19/12/12 15/12/11 21/12/10 14/12/09 -
Price 5.86 6.32 7.08 7.04 6.71 6.99 5.33 -
P/RPS 5.67 5.58 6.71 6.39 5.25 7.24 4.14 5.37%
P/EPS 24.91 24.73 22.10 16.72 12.99 17.62 10.83 14.88%
EY 4.01 4.04 4.53 5.98 7.70 5.68 9.23 -12.96%
DY 2.73 2.53 2.82 2.84 2.98 2.15 2.50 1.47%
P/NAPS 0.72 0.83 0.94 1.34 1.31 0.90 0.89 -3.46%

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