[UMCCA] YoY TTM Result on 31-Jan-2015 [#3]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

25-Mar-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jan-2015 [#3]

Profit Trend

QoQ- -15.85%

YoY- -15.58%

Quarter Report

3Q ended 31 January 2015 Results.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
TTM Result
Revenue	285,749	252,331	205,901	228,538	225,134	206,392	248,306	2.36%
YoY %	13.24%	22.55%	-9.91%	1.51%	9.08%	-16.88%	-	-
Horiz. %	115.08%	101.62%	82.92%	92.04%	90.67%	83.12%	100.00%	-
PBT	78,232	94,339	59,384	66,031	74,479	86,500	123,155	-7.27%
YoY %	-17.07%	58.86%	-10.07%	-11.34%	-13.90%	-29.76%	-	-
Horiz. %	63.52%	76.60%	48.22%	53.62%	60.48%	70.24%	100.00%	-
Tax	-11,018	-18,098	-10,103	-12,381	-10,925	-15,240	-26,825	-13.77%
YoY %	39.12%	-79.13%	18.40%	-13.33%	28.31%	43.19%	-	-
Horiz. %	41.07%	67.47%	37.66%	46.15%	40.73%	56.81%	100.00%	-
NP	67,214	76,241	49,281	53,650	63,554	71,260	96,330	-5.81%
YoY %	-11.84%	54.71%	-8.14%	-15.58%	-10.81%	-26.03%	-	-
Horiz. %	69.77%	79.15%	51.16%	55.69%	65.98%	73.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,308	75,781	49,281	53,650	63,554	71,260	96,330	-5.56%
YoY %	-9.86%	53.77%	-8.14%	-15.58%	-10.81%	-26.03%	-	-
Horiz. %	70.91%	78.67%	51.16%	55.69%	65.98%	73.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.08%	19.18%	17.01%	18.75%	14.67%	17.62%	21.78%	-
YoY %	-26.59%	12.76%	-9.28%	27.81%	-16.74%	-19.10%	-	-
Horiz. %	64.65%	88.06%	78.10%	86.09%	67.36%	80.90%	100.00%	-
Total Cost	218,535	176,090	156,620	174,888	161,580	135,132	151,976	6.23%
YoY %	24.10%	12.43%	-10.45%	8.24%	19.57%	-11.08%	-	-
Horiz. %	143.80%	115.87%	103.06%	115.08%	106.32%	88.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,737,335	1,728,439	1,693,064	1,580,894	1,555,975	1,069,754	1,043,042	8.86%
YoY %	0.51%	2.09%	7.10%	1.60%	45.45%	2.56%	-	-
Horiz. %	166.56%	165.71%	162.32%	151.57%	149.18%	102.56%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	43,955	50,219	33,322	49,588	43,094	52,881	55,657	-3.85%
YoY %	-12.47%	50.71%	-32.80%	15.07%	-18.51%	-4.99%	-	-
Horiz. %	78.97%	90.23%	59.87%	89.10%	77.43%	95.01%	100.00%	-
Div Payout %	64.35%	66.27%	67.62%	92.43%	67.81%	74.21%	57.78%	-
YoY %	-2.90%	-2.00%	-26.84%	36.31%	-8.62%	28.44%	-	-
Horiz. %	111.37%	114.69%	117.03%	159.97%	117.36%	128.44%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	1,737,335	1,728,439	1,693,064	1,580,894	1,555,975	1,069,754	1,043,042	8.86%
YoY %	0.51%	2.09%	7.10%	1.60%	45.45%	2.56%	-	-
Horiz. %	166.56%	165.71%	162.32%	151.57%	149.18%	102.56%	100.00%	-
NOSH	209,660	209,254	209,278	207,466	205,816	204,541	202,926	0.54%
YoY %	0.19%	-0.01%	0.87%	0.80%	0.62%	0.80%	-	-
Horiz. %	103.32%	103.12%	103.13%	102.24%	101.42%	100.80%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	23.52%	30.21%	23.93%	23.48%	28.23%	34.53%	38.79%	-
YoY %	-22.14%	26.24%	1.92%	-16.83%	-18.25%	-10.98%	-	-
Horiz. %	60.63%	77.88%	61.69%	60.53%	72.78%	89.02%	100.00%	-
ROE	3.93%	4.38%	2.91%	3.39%	4.08%	6.66%	9.24%	-
YoY %	-10.27%	50.52%	-14.16%	-16.91%	-38.74%	-27.92%	-	-
Horiz. %	42.53%	47.40%	31.49%	36.69%	44.16%	72.08%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	136.35	120.59	98.39	110.16	109.39	100.90	122.36	1.81%
YoY %	13.07%	22.56%	-10.68%	0.70%	8.41%	-17.54%	-	-
Horiz. %	111.43%	98.55%	80.41%	90.03%	89.40%	82.46%	100.00%	-
EPS	32.59	36.21	23.55	25.86	30.88	34.84	47.47	-6.07%
YoY %	-10.00%	53.76%	-8.93%	-16.26%	-11.37%	-26.61%	-	-
Horiz. %	68.65%	76.28%	49.61%	54.48%	65.05%	73.39%	100.00%	-
DPS	21.00	24.00	16.00	24.00	21.00	26.00	27.50	-4.39%
YoY %	-12.50%	50.00%	-33.33%	14.29%	-19.23%	-5.45%	-	-
Horiz. %	76.36%	87.27%	58.18%	87.27%	76.36%	94.55%	100.00%	-
NAPS	8.29	8.26	8.09	7.62	7.56	5.23	5.14	8.28%
YoY %	0.36%	2.10%	6.17%	0.79%	44.55%	1.75%	-	-
Horiz. %	161.28%	160.70%	157.39%	148.25%	147.08%	101.75%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 207,466
RPS	136.22	120.29	98.16	108.95	107.32	98.39	118.37	2.36%
YoY %	13.24%	22.54%	-9.90%	1.52%	9.08%	-16.88%	-	-
Horiz. %	115.08%	101.62%	82.93%	92.04%	90.66%	83.12%	100.00%	-
EPS	32.56	36.13	23.49	25.58	30.30	33.97	45.92	-5.56%
YoY %	-9.88%	53.81%	-8.17%	-15.58%	-10.80%	-26.02%	-	-
Horiz. %	70.91%	78.68%	51.15%	55.71%	65.98%	73.98%	100.00%	-
DPS	20.95	23.94	15.89	23.64	20.54	25.21	26.53	-3.85%
YoY %	-12.49%	50.66%	-32.78%	15.09%	-18.52%	-4.98%	-	-
Horiz. %	78.97%	90.24%	59.89%	89.11%	77.42%	95.02%	100.00%	-
NAPS	8.2821	8.2397	8.0711	7.5363	7.4176	5.0997	4.9723	8.86%
YoY %	0.51%	2.09%	7.10%	1.60%	45.45%	2.56%	-	-
Horiz. %	166.56%	165.71%	162.32%	151.57%	149.18%	102.56%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	6.43	5.80	5.94	6.35	6.91	7.01	6.80	-
P/RPS	4.72	4.81	6.04	5.76	6.32	6.95	5.56	-2.69%
YoY %	-1.87%	-20.36%	4.86%	-8.86%	-9.06%	25.00%	-	-
Horiz. %	84.89%	86.51%	108.63%	103.60%	113.67%	125.00%	100.00%	-
P/EPS	19.73	16.02	25.23	24.56	22.38	20.12	14.32	5.48%
YoY %	23.16%	-36.50%	2.73%	9.74%	11.23%	40.50%	-	-
Horiz. %	137.78%	111.87%	176.19%	171.51%	156.28%	140.50%	100.00%	-
EY	5.07	6.24	3.96	4.07	4.47	4.97	6.98	-5.18%
YoY %	-18.75%	57.58%	-2.70%	-8.95%	-10.06%	-28.80%	-	-
Horiz. %	72.64%	89.40%	56.73%	58.31%	64.04%	71.20%	100.00%	-
DY	3.27	4.14	2.69	3.78	3.04	3.71	4.04	-3.45%
YoY %	-21.01%	53.90%	-28.84%	24.34%	-18.06%	-8.17%	-	-
Horiz. %	80.94%	102.48%	66.58%	93.56%	75.25%	91.83%	100.00%	-
P/NAPS	0.78	0.70	0.73	0.83	0.91	1.34	1.32	-8.38%
YoY %	11.43%	-4.11%	-12.05%	-8.79%	-32.09%	1.52%	-	-
Horiz. %	59.09%	53.03%	55.30%	62.88%	68.94%	101.52%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	22/03/18	28/03/17	29/03/16	25/03/15	20/03/14	28/03/13	29/03/12	-
Price	6.30	6.10	6.03	6.40	7.18	7.34	7.36	-
P/RPS	4.62	5.06	6.13	5.81	6.56	7.27	6.01	-4.28%
YoY %	-8.70%	-17.46%	5.51%	-11.43%	-9.77%	20.97%	-	-
Horiz. %	76.87%	84.19%	102.00%	96.67%	109.15%	120.97%	100.00%	-
P/EPS	19.33	16.84	25.61	24.75	23.25	21.07	15.50	3.74%
YoY %	14.79%	-34.24%	3.47%	6.45%	10.35%	35.94%	-	-
Horiz. %	124.71%	108.65%	165.23%	159.68%	150.00%	135.94%	100.00%	-
EY	5.17	5.94	3.91	4.04	4.30	4.75	6.45	-3.61%
YoY %	-12.96%	51.92%	-3.22%	-6.05%	-9.47%	-26.36%	-	-
Horiz. %	80.16%	92.09%	60.62%	62.64%	66.67%	73.64%	100.00%	-
DY	3.33	3.93	2.65	3.75	2.92	3.54	3.74	-1.91%
YoY %	-15.27%	48.30%	-29.33%	28.42%	-17.51%	-5.35%	-	-
Horiz. %	89.04%	105.08%	70.86%	100.27%	78.07%	94.65%	100.00%	-
P/NAPS	0.76	0.74	0.75	0.84	0.95	1.40	1.43	-9.99%
YoY %	2.70%	-1.33%	-10.71%	-11.58%	-32.14%	-2.10%	-	-
Horiz. %	53.15%	51.75%	52.45%	58.74%	66.43%	97.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos