[UMCCA] YoY Quarter Result on 31-Jan-2014 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 10.29%
YoY- 30.07%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 75,771 50,044 47,882 72,591 49,634 57,422 47,076 8.24%
PBT 39,440 16,173 13,066 24,945 18,687 26,742 25,550 7.49%
Tax -5,621 -1,377 -2,257 -4,034 -2,610 -5,455 -6,812 -3.14%
NP 33,819 14,796 10,809 20,911 16,077 21,287 18,738 10.33%
-
NP to SH 33,669 14,796 10,809 20,911 16,077 21,287 18,738 10.25%
-
Tax Rate 14.25% 8.51% 17.27% 16.17% 13.97% 20.40% 26.66% -
Total Cost 41,952 35,248 37,073 51,680 33,557 36,135 28,338 6.75%
-
Net Worth 1,728,439 1,693,064 1,580,894 1,555,975 1,069,754 1,043,042 993,559 9.65%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 16,740 - - - - - - -
Div Payout % 49.72% - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,728,439 1,693,064 1,580,894 1,555,975 1,069,754 1,043,042 993,559 9.65%
NOSH 209,254 209,278 207,466 205,816 204,541 202,926 202,354 0.55%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 44.63% 29.57% 22.57% 28.81% 32.39% 37.07% 39.80% -
ROE 1.95% 0.87% 0.68% 1.34% 1.50% 2.04% 1.89% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 36.21 23.91 23.08 35.27 24.27 28.30 23.26 7.64%
EPS 16.09 7.07 5.21 10.16 7.86 10.49 9.26 9.63%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.26 8.09 7.62 7.56 5.23 5.14 4.91 9.04%
Adjusted Per Share Value based on latest NOSH - 205,816
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 36.12 23.86 22.83 34.61 23.66 27.37 22.44 8.24%
EPS 16.05 7.05 5.15 9.97 7.66 10.15 8.93 10.25%
DPS 7.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2397 8.0711 7.5363 7.4176 5.0997 4.9723 4.7364 9.65%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 5.80 5.94 6.35 6.91 7.01 6.80 6.98 -
P/RPS 16.02 24.84 27.51 19.59 28.89 24.03 30.00 -9.91%
P/EPS 36.05 84.02 121.88 68.01 89.19 64.82 75.38 -11.55%
EY 2.77 1.19 0.82 1.47 1.12 1.54 1.33 12.99%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.83 0.91 1.34 1.32 1.42 -11.11%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/03/17 29/03/16 25/03/15 20/03/14 28/03/13 29/03/12 28/03/11 -
Price 6.10 6.03 6.40 7.18 7.34 7.36 7.06 -
P/RPS 16.85 25.22 27.73 20.36 30.25 26.01 30.35 -9.33%
P/EPS 37.91 85.29 122.84 70.67 93.38 70.16 76.24 -10.98%
EY 2.64 1.17 0.81 1.42 1.07 1.43 1.31 12.37%
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.84 0.95 1.40 1.43 1.44 -10.49%

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