[UMCCA] YoY Cumulative 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- 125.79%
YoY- -18.0%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 107,791 117,204 108,304 112,217 129,419 97,174 86,233 3.78%
PBT 30,493 32,653 38,840 53,323 67,415 51,161 42,092 -5.22%
Tax -5,945 -6,215 -5,956 -10,450 -15,131 -11,213 -9,115 -6.87%
NP 24,548 26,438 32,884 42,873 52,284 39,948 32,977 -4.79%
-
NP to SH 24,548 26,438 32,884 42,873 52,284 39,948 32,977 -4.79%
-
Tax Rate 19.50% 19.03% 15.33% 19.60% 22.44% 21.92% 21.65% -
Total Cost 83,243 90,766 75,420 69,344 77,135 57,226 53,256 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 16,699 16,549 20,526 20,367 20,249 15,101 8,939 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 1.45% 1.67% 2.12% 4.00% 5.04% 2.55% 4.10% -
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 51.64 56.66 52.76 55.10 63.91 48.26 64.34 -3.59%
EPS 11.76 12.78 16.02 21.05 25.82 19.84 16.41 -5.39%
DPS 8.00 8.00 10.00 10.00 10.00 7.50 6.67 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 51.39 55.87 51.63 53.50 61.70 46.32 41.11 3.78%
EPS 11.70 12.60 15.68 20.44 24.92 19.04 15.72 -4.80%
DPS 7.96 7.89 9.79 9.71 9.65 7.20 4.26 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 11.74 12.04 13.67 13.00 10.48 14.92 8.28 5.98%
P/EPS 51.53 53.36 45.01 34.01 25.95 36.29 21.66 15.53%
EY 1.94 1.87 2.22 2.94 3.85 2.76 4.62 -13.45%
DY 1.32 1.17 1.39 1.40 1.49 1.04 1.25 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 11.35 11.16 13.42 12.78 10.50 14.48 8.28 5.39%
P/EPS 49.83 49.45 44.19 33.44 25.99 35.23 21.66 14.88%
EY 2.01 2.02 2.26 2.99 3.85 2.84 4.62 -12.94%
DY 1.37 1.27 1.41 1.42 1.49 1.07 1.25 1.53%
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