[UMCCA] YoY Quarter Result on 31-Jan-2013 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -32.69%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 50,044 47,882 72,591 49,634 57,422 47,076 43,434 2.38%
PBT 16,173 13,066 24,945 18,687 26,742 25,550 20,607 -3.95%
Tax -1,377 -2,257 -4,034 -2,610 -5,455 -6,812 -4,534 -18.00%
NP 14,796 10,809 20,911 16,077 21,287 18,738 16,073 -1.36%
-
NP to SH 14,796 10,809 20,911 16,077 21,287 18,738 16,073 -1.36%
-
Tax Rate 8.51% 17.27% 16.17% 13.97% 20.40% 26.66% 22.00% -
Total Cost 35,248 37,073 51,680 33,557 36,135 28,338 27,361 4.30%
-
Net Worth 1,693,064 1,580,894 1,555,975 1,069,754 1,043,042 993,559 804,098 13.20%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,693,064 1,580,894 1,555,975 1,069,754 1,043,042 993,559 804,098 13.20%
NOSH 209,278 207,466 205,816 204,541 202,926 202,354 134,016 7.70%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 29.57% 22.57% 28.81% 32.39% 37.07% 39.80% 37.01% -
ROE 0.87% 0.68% 1.34% 1.50% 2.04% 1.89% 2.00% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 23.91 23.08 35.27 24.27 28.30 23.26 32.41 -4.94%
EPS 7.07 5.21 10.16 7.86 10.49 9.26 8.00 -2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.09 7.62 7.56 5.23 5.14 4.91 6.00 5.10%
Adjusted Per Share Value based on latest NOSH - 204,541
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 23.86 22.83 34.61 23.66 27.37 22.44 20.71 2.38%
EPS 7.05 5.15 9.97 7.66 10.15 8.93 7.66 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0711 7.5363 7.4176 5.0997 4.9723 4.7364 3.8333 13.20%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 5.94 6.35 6.91 7.01 6.80 6.98 5.08 -
P/RPS 24.84 27.51 19.59 28.89 24.03 30.00 15.67 7.97%
P/EPS 84.02 121.88 68.01 89.19 64.82 75.38 42.36 12.08%
EY 1.19 0.82 1.47 1.12 1.54 1.33 2.36 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.91 1.34 1.32 1.42 0.85 -2.50%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/03/16 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 -
Price 6.03 6.40 7.18 7.34 7.36 7.06 5.20 -
P/RPS 25.22 27.73 20.36 30.25 26.01 30.35 16.04 7.83%
P/EPS 85.29 122.84 70.67 93.38 70.16 76.24 43.36 11.92%
EY 1.17 0.81 1.42 1.07 1.43 1.31 2.31 -10.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.95 1.40 1.43 1.44 0.87 -2.44%

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