[UMCCA] YoY TTM 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- 8.23%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 252,331 205,901 228,538 225,134 206,392 248,306 193,110 4.55%
PBT 94,339 59,384 66,031 74,479 86,500 123,155 95,689 -0.23%
Tax -18,098 -10,103 -12,381 -10,925 -15,240 -26,825 -22,748 -3.73%
NP 76,241 49,281 53,650 63,554 71,260 96,330 72,941 0.73%
-
NP to SH 75,781 49,281 53,650 63,554 71,260 96,330 72,941 0.63%
-
Tax Rate 19.18% 17.01% 18.75% 14.67% 17.62% 21.78% 23.77% -
Total Cost 176,090 156,620 174,888 161,580 135,132 151,976 120,169 6.56%
-
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 50,219 33,322 49,588 43,094 52,881 55,657 37,443 5.00%
Div Payout % 66.27% 67.62% 92.43% 67.81% 74.21% 57.78% 51.33% -
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 30.21% 23.93% 23.48% 28.23% 34.53% 38.79% 37.77% -
ROE 4.38% 2.91% 3.39% 4.08% 6.66% 9.24% 7.34% -
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 120.59 98.39 110.16 109.39 100.90 122.36 95.43 3.97%
EPS 36.21 23.55 25.86 30.88 34.84 47.47 36.05 0.07%
DPS 24.00 16.00 24.00 21.00 26.00 27.50 18.50 4.42%
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 120.29 98.16 108.95 107.32 98.39 118.37 92.06 4.55%
EPS 36.13 23.49 25.58 30.30 33.97 45.92 34.77 0.64%
DPS 23.94 15.89 23.64 20.54 25.21 26.53 17.85 5.00%
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 4.81 6.04 5.76 6.32 6.95 5.56 7.31 -6.73%
P/EPS 16.02 25.23 24.56 22.38 20.12 14.32 19.36 -3.10%
EY 6.24 3.96 4.07 4.47 4.97 6.98 5.16 3.21%
DY 4.14 2.69 3.78 3.04 3.71 4.04 2.65 7.71%
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 5.06 6.13 5.81 6.56 7.27 6.01 7.40 -6.13%
P/EPS 16.84 25.61 24.75 23.25 21.07 15.50 19.59 -2.48%
EY 5.94 3.91 4.04 4.30 4.75 6.45 5.11 2.53%
DY 3.93 2.65 3.75 2.92 3.54 3.74 2.62 6.98%
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