[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -70.07%
YoY- 87.1%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 277,728 287,293 302,560 281,160 274,709 272,573 257,318 5.23%
PBT 58,603 66,820 53,492 34,964 98,888 94,361 62,662 -4.37%
Tax -12,386 -17,270 -16,884 -11,576 -12,999 -19,912 -18,626 -23.87%
NP 46,217 49,549 36,608 23,388 85,889 74,449 44,036 3.28%
-
NP to SH 47,826 52,409 38,376 25,304 84,554 74,070 43,768 6.10%
-
Tax Rate 21.14% 25.85% 31.56% 33.11% 13.15% 21.10% 29.72% -
Total Cost 231,511 237,744 265,952 257,772 188,820 198,124 213,282 5.63%
-
Net Worth 1,671,077 1,737,335 1,738,742 1,728,129 1,755,526 1,728,315 1,726,032 -2.13%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 25,160 16,765 25,138 - 48,125 22,318 33,474 -17.37%
Div Payout % 52.61% 31.99% 65.51% - 56.92% 30.13% 76.48% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 1,671,077 1,737,335 1,738,742 1,728,129 1,755,526 1,728,315 1,726,032 -2.13%
NOSH 209,672 209,660 209,568 209,470 209,240 209,239 209,216 0.14%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 16.64% 17.25% 12.10% 8.32% 31.27% 27.31% 17.11% -
ROE 2.86% 3.02% 2.21% 1.46% 4.82% 4.29% 2.54% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 132.46 137.09 144.43 134.22 131.29 130.27 122.99 5.08%
EPS 22.83 25.03 18.34 12.08 40.41 35.40 20.92 6.01%
DPS 12.00 8.00 12.00 0.00 23.00 10.67 16.00 -17.49%
NAPS 7.97 8.29 8.30 8.25 8.39 8.26 8.25 -2.28%
Adjusted Per Share Value based on latest NOSH - 209,470
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 132.40 136.96 144.23 134.03 130.96 129.94 122.67 5.23%
EPS 22.80 24.98 18.29 12.06 40.31 35.31 20.86 6.12%
DPS 11.99 7.99 11.98 0.00 22.94 10.64 15.96 -17.40%
NAPS 7.9663 8.2821 8.2888 8.2382 8.3688 8.2391 8.2282 -2.13%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 6.10 6.43 6.76 6.35 6.18 5.80 5.57 -
P/RPS 4.61 4.69 4.68 4.73 4.71 4.45 4.53 1.17%
P/EPS 26.74 25.71 36.90 52.57 15.29 16.38 26.63 0.27%
EY 3.74 3.89 2.71 1.90 6.54 6.10 3.76 -0.35%
DY 1.97 1.24 1.78 0.00 3.72 1.84 2.87 -22.23%
P/NAPS 0.77 0.78 0.81 0.77 0.74 0.70 0.68 8.66%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 22/03/18 18/12/17 19/09/17 22/06/17 28/03/17 16/12/16 -
Price 6.08 6.30 6.68 6.78 6.03 6.10 5.69 -
P/RPS 4.59 4.60 4.63 5.05 4.59 4.68 4.63 -0.57%
P/EPS 26.65 25.19 36.46 56.13 14.92 17.23 27.20 -1.35%
EY 3.75 3.97 2.74 1.78 6.70 5.80 3.68 1.26%
DY 1.97 1.27 1.80 0.00 3.81 1.75 2.81 -21.13%
P/NAPS 0.76 0.76 0.80 0.82 0.72 0.74 0.69 6.67%

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