[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 136.17%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 128,659 107,791 117,204 108,304 112,217 129,419 97,174 4.78%
PBT 31,331 30,493 32,653 38,840 53,323 67,415 51,161 -7.84%
Tax -9,313 -5,945 -6,215 -5,956 -10,450 -15,131 -11,213 -3.04%
NP 22,018 24,548 26,438 32,884 42,873 52,284 39,948 -9.44%
-
NP to SH 21,884 24,548 26,438 32,884 42,873 52,284 39,948 -9.53%
-
Tax Rate 29.72% 19.50% 19.03% 15.33% 19.60% 22.44% 21.92% -
Total Cost 106,641 83,243 90,766 75,420 69,344 77,135 57,226 10.92%
-
Net Worth 1,726,032 1,690,806 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 1.60%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 16,737 16,699 16,549 20,526 20,367 20,249 15,101 1.72%
Div Payout % 76.48% 68.03% 62.60% 62.42% 47.51% 38.73% 37.80% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,726,032 1,690,806 1,582,556 1,553,881 1,071,315 1,036,770 1,568,522 1.60%
NOSH 209,216 208,741 206,870 205,268 203,672 202,494 201,350 0.64%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 17.11% 22.77% 22.56% 30.36% 38.21% 40.40% 41.11% -
ROE 1.27% 1.45% 1.67% 2.12% 4.00% 5.04% 2.55% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 61.50 51.64 56.66 52.76 55.10 63.91 48.26 4.11%
EPS 10.46 11.76 12.78 16.02 21.05 25.82 19.84 -10.11%
DPS 8.00 8.00 8.00 10.00 10.00 10.00 7.50 1.08%
NAPS 8.25 8.10 7.65 7.57 5.26 5.12 7.79 0.95%
Adjusted Per Share Value based on latest NOSH - 205,417
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 61.33 51.39 55.87 51.63 53.50 61.70 46.32 4.78%
EPS 10.43 11.70 12.60 15.68 20.44 24.92 19.04 -9.53%
DPS 7.98 7.96 7.89 9.79 9.71 9.65 7.20 1.72%
NAPS 8.2282 8.0603 7.5443 7.4076 5.1071 4.9424 7.4774 1.60%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 5.57 6.06 6.82 7.21 7.16 6.70 7.20 -
P/RPS 9.06 11.74 12.04 13.67 13.00 10.48 14.92 -7.97%
P/EPS 53.25 51.53 53.36 45.01 34.01 25.95 36.29 6.59%
EY 1.88 1.94 1.87 2.22 2.94 3.85 2.76 -6.19%
DY 1.44 1.32 1.17 1.39 1.40 1.49 1.04 5.56%
P/NAPS 0.68 0.75 0.89 0.95 1.36 1.31 0.92 -4.90%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 15/12/15 24/12/14 19/12/13 19/12/12 15/12/11 21/12/10 -
Price 5.69 5.86 6.32 7.08 7.04 6.71 6.99 -
P/RPS 9.25 11.35 11.16 13.42 12.78 10.50 14.48 -7.19%
P/EPS 54.40 49.83 49.45 44.19 33.44 25.99 35.23 7.50%
EY 1.84 2.01 2.02 2.26 2.99 3.85 2.84 -6.97%
DY 1.41 1.37 1.27 1.41 1.42 1.49 1.07 4.70%
P/NAPS 0.69 0.72 0.83 0.94 1.34 1.31 0.90 -4.32%

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