[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 36.57%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 187,656 160,020 277,728 287,293 302,560 281,160 274,709 -22.38%
PBT -68,540 -83,796 58,603 66,820 53,492 34,964 98,888 -
Tax 3,888 7,256 -12,386 -17,270 -16,884 -11,576 -12,999 -
NP -64,652 -76,540 46,217 49,549 36,608 23,388 85,889 -
-
NP to SH -61,126 -73,944 47,826 52,409 38,376 25,304 84,554 -
-
Tax Rate - - 21.14% 25.85% 31.56% 33.11% 13.15% -
Total Cost 252,308 236,560 231,511 237,744 265,952 257,772 188,820 21.25%
-
Net Worth 1,507,607 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,526 -9.62%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 8,387 - 25,160 16,765 25,138 - 48,125 -68.70%
Div Payout % 0.00% - 52.61% 31.99% 65.51% - 56.92% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,507,607 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,526 -9.62%
NOSH 209,681 209,681 209,672 209,660 209,568 209,470 209,240 0.14%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -34.45% -47.83% 16.64% 17.25% 12.10% 8.32% 31.27% -
ROE -4.05% -4.86% 2.86% 3.02% 2.21% 1.46% 4.82% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 89.50 76.32 132.46 137.09 144.43 134.22 131.29 -22.48%
EPS -29.16 -35.28 22.83 25.03 18.34 12.08 40.41 -
DPS 4.00 0.00 12.00 8.00 12.00 0.00 23.00 -68.74%
NAPS 7.19 7.26 7.97 8.29 8.30 8.25 8.39 -9.75%
Adjusted Per Share Value based on latest NOSH - 209,660
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 89.46 76.28 132.40 136.96 144.23 134.03 130.96 -22.38%
EPS -29.14 -35.25 22.80 24.98 18.29 12.06 40.31 -
DPS 4.00 0.00 11.99 7.99 11.98 0.00 22.94 -68.68%
NAPS 7.187 7.257 7.9663 8.2821 8.2888 8.2382 8.3688 -9.62%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 5.72 6.10 6.10 6.43 6.76 6.35 6.18 -
P/RPS 6.39 7.99 4.61 4.69 4.68 4.73 4.71 22.48%
P/EPS -19.62 -17.30 26.74 25.71 36.90 52.57 15.29 -
EY -5.10 -5.78 3.74 3.89 2.71 1.90 6.54 -
DY 0.70 0.00 1.97 1.24 1.78 0.00 3.72 -67.06%
P/NAPS 0.80 0.84 0.77 0.78 0.81 0.77 0.74 5.31%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 17/12/18 26/09/18 28/06/18 22/03/18 18/12/17 19/09/17 22/06/17 -
Price 5.41 6.14 6.08 6.30 6.68 6.78 6.03 -
P/RPS 6.04 8.05 4.59 4.60 4.63 5.05 4.59 20.02%
P/EPS -18.56 -17.41 26.65 25.19 36.46 56.13 14.92 -
EY -5.39 -5.74 3.75 3.97 2.74 1.78 6.70 -
DY 0.74 0.00 1.97 1.27 1.80 0.00 3.81 -66.36%
P/NAPS 0.75 0.85 0.76 0.76 0.80 0.82 0.72 2.75%

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