[UMCCA] YoY TTM Result on 31-Jul-2014 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -1.69%
YoY- 8.44%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 290,784 202,025 212,836 259,358 196,749 213,444 232,983 3.75%
PBT 102,012 60,771 58,042 84,353 74,229 95,141 121,836 -2.91%
Tax -13,560 -10,035 -11,303 -15,338 -10,584 -19,142 -27,789 -11.26%
NP 88,452 50,736 46,739 69,015 63,645 75,999 94,047 -1.01%
-
NP to SH 87,499 50,657 46,739 69,015 63,645 75,999 94,047 -1.19%
-
Tax Rate 13.29% 16.51% 19.47% 18.18% 14.26% 20.12% 22.81% -
Total Cost 202,332 151,289 166,097 190,343 133,104 137,445 138,936 6.45%
-
Net Worth 1,728,129 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 8.67%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 64,871 33,460 33,173 53,553 42,932 52,755 50,517 4.25%
Div Payout % 74.14% 66.05% 70.98% 77.60% 67.46% 69.42% 53.72% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,728,129 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 8.67%
NOSH 209,470 208,703 208,054 206,834 205,368 203,515 202,454 0.56%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 30.42% 25.11% 21.96% 26.61% 32.35% 35.61% 40.37% -
ROE 5.06% 2.99% 2.79% 4.40% 4.15% 7.05% 8.97% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 138.82 96.80 102.30 125.39 95.80 104.88 115.08 3.17%
EPS 41.77 24.27 22.46 33.37 30.99 37.34 46.45 -1.75%
DPS 31.00 16.00 16.00 26.00 21.00 26.00 25.00 3.64%
NAPS 8.25 8.13 8.05 7.58 7.47 5.30 5.18 8.05%
Adjusted Per Share Value based on latest NOSH - 206,834
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 138.62 96.31 101.46 123.64 93.79 101.75 111.07 3.75%
EPS 41.71 24.15 22.28 32.90 30.34 36.23 44.83 -1.19%
DPS 30.93 15.95 15.81 25.53 20.47 25.15 24.08 4.25%
NAPS 8.2382 8.0887 7.9842 7.474 7.3133 5.142 4.9994 8.67%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 6.35 5.78 6.14 7.50 7.41 7.60 7.03 -
P/RPS 4.57 5.97 6.00 5.98 7.73 7.25 6.11 -4.72%
P/EPS 15.20 23.81 27.33 22.48 23.91 20.35 15.13 0.07%
EY 6.58 4.20 3.66 4.45 4.18 4.91 6.61 -0.07%
DY 4.88 2.77 2.61 3.47 2.83 3.42 3.56 5.39%
P/NAPS 0.77 0.71 0.76 0.99 0.99 1.43 1.36 -9.03%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 19/09/17 22/09/16 21/09/15 18/09/14 20/09/13 20/09/12 29/09/11 -
Price 6.78 5.71 5.60 7.00 7.11 7.48 6.42 -
P/RPS 4.88 5.90 5.47 5.58 7.42 7.13 5.58 -2.20%
P/EPS 16.23 23.52 24.93 20.98 22.94 20.03 13.82 2.71%
EY 6.16 4.25 4.01 4.77 4.36 4.99 7.24 -2.65%
DY 4.57 2.80 2.86 3.71 2.95 3.48 3.89 2.71%
P/NAPS 0.82 0.70 0.70 0.92 0.95 1.41 1.24 -6.65%

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