[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2022 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- -8.9%
YoY- 703.11%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 625,597 615,136 669,760 553,962 542,014 517,444 459,472 22.77%
PBT 91,761 108,352 127,156 141,891 153,329 151,194 109,016 -10.82%
Tax -28,226 -32,388 -33,144 -36,302 -35,948 -35,490 -23,892 11.72%
NP 63,534 75,964 94,012 105,589 117,381 115,704 85,124 -17.67%
-
NP to SH 70,298 80,024 97,212 105,898 116,240 113,882 83,380 -10.72%
-
Tax Rate 30.76% 29.89% 26.07% 25.58% 23.45% 23.47% 21.92% -
Total Cost 562,062 539,172 575,748 448,373 424,633 401,740 374,348 31.02%
-
Net Worth 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 4.70%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 13,984 20,976 - 31,465 13,984 20,976 - -
Div Payout % 19.89% 26.21% - 29.71% 12.03% 18.42% - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 4.70%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 10.16% 12.35% 14.04% 19.06% 21.66% 22.36% 18.53% -
ROE 4.97% 5.63% 6.92% 7.57% 8.45% 8.39% 6.32% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 298.23 293.24 319.28 264.08 258.39 246.67 219.04 22.77%
EPS 33.51 38.14 46.36 50.48 55.41 54.28 39.76 -10.74%
DPS 6.67 10.00 0.00 15.00 6.67 10.00 0.00 -
NAPS 6.74 6.78 6.70 6.67 6.56 6.47 6.29 4.70%
Adjusted Per Share Value based on latest NOSH - 209,769
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 298.20 293.22 319.25 264.06 258.36 246.65 219.02 22.77%
EPS 33.51 38.14 46.34 50.48 55.41 54.28 39.74 -10.71%
DPS 6.67 10.00 0.00 15.00 6.67 10.00 0.00 -
NAPS 6.7393 6.7793 6.6993 6.6693 6.5594 6.4694 6.2894 4.70%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 5.48 5.38 5.31 5.68 5.13 5.16 5.08 -
P/RPS 1.84 1.83 1.66 2.15 1.99 2.09 2.32 -14.28%
P/EPS 16.35 14.10 11.46 11.25 9.26 9.50 12.78 17.79%
EY 6.12 7.09 8.73 8.89 10.80 10.52 7.82 -15.03%
DY 1.22 1.86 0.00 2.64 1.30 1.94 0.00 -
P/NAPS 0.81 0.79 0.79 0.85 0.78 0.80 0.81 0.00%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 27/03/23 27/12/22 21/09/22 28/06/22 23/03/22 17/12/21 23/09/21 -
Price 5.35 5.50 5.43 5.49 5.42 5.15 5.02 -
P/RPS 1.79 1.88 1.70 2.08 2.10 2.09 2.29 -15.10%
P/EPS 15.96 14.42 11.72 10.87 9.78 9.49 12.63 16.83%
EY 6.26 6.94 8.53 9.20 10.22 10.54 7.92 -14.47%
DY 1.25 1.82 0.00 2.73 1.23 1.94 0.00 -
P/NAPS 0.79 0.81 0.81 0.82 0.83 0.80 0.80 -0.83%

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