[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 532.34%
YoY- 486.52%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 553,962 542,014 517,444 459,472 398,069 388,949 369,470 31.09%
PBT 141,891 153,329 151,194 109,016 25,046 39,469 23,616 231.58%
Tax -36,302 -35,948 -35,490 -23,892 -14,695 -8,356 -5,488 253.60%
NP 105,589 117,381 115,704 85,124 10,351 31,113 18,128 224.77%
-
NP to SH 105,898 116,240 113,882 83,380 13,186 32,950 21,974 186.13%
-
Tax Rate 25.58% 23.45% 23.47% 21.92% 58.67% 21.17% 23.24% -
Total Cost 448,373 424,633 401,740 374,348 387,718 357,836 351,342 17.70%
-
Net Worth 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 4.33%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 31,465 13,984 20,976 - 20,976 8,390 12,586 84.51%
Div Payout % 29.71% 12.03% 18.42% - 159.08% 25.46% 57.28% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 4.33%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 19.06% 21.66% 22.36% 18.53% 2.60% 8.00% 4.91% -
ROE 7.57% 8.45% 8.39% 6.32% 1.01% 2.49% 1.67% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 264.08 258.39 246.67 219.04 189.77 185.42 176.13 31.09%
EPS 50.48 55.41 54.28 39.76 6.29 15.71 10.48 186.03%
DPS 15.00 6.67 10.00 0.00 10.00 4.00 6.00 84.51%
NAPS 6.67 6.56 6.47 6.29 6.24 6.31 6.26 4.33%
Adjusted Per Share Value based on latest NOSH - 209,769
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 264.06 258.36 246.65 219.02 189.75 185.40 176.11 31.09%
EPS 50.48 55.41 54.28 39.74 6.29 15.71 10.47 186.21%
DPS 15.00 6.67 10.00 0.00 10.00 4.00 6.00 84.51%
NAPS 6.6693 6.5594 6.4694 6.2894 6.2394 6.3094 6.2594 4.33%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 5.68 5.13 5.16 5.08 5.10 5.05 4.75 -
P/RPS 2.15 1.99 2.09 2.32 2.69 2.72 2.70 -14.12%
P/EPS 11.25 9.26 9.50 12.78 81.13 32.15 45.34 -60.61%
EY 8.89 10.80 10.52 7.82 1.23 3.11 2.21 153.57%
DY 2.64 1.30 1.94 0.00 1.96 0.79 1.26 63.96%
P/NAPS 0.85 0.78 0.80 0.81 0.82 0.80 0.76 7.76%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 23/03/22 17/12/21 23/09/21 24/06/21 16/03/21 15/12/20 -
Price 5.49 5.42 5.15 5.02 5.18 5.10 5.20 -
P/RPS 2.08 2.10 2.09 2.29 2.73 2.75 2.95 -20.83%
P/EPS 10.87 9.78 9.49 12.63 82.41 32.47 49.64 -63.77%
EY 9.20 10.22 10.54 7.92 1.21 3.08 2.01 176.44%
DY 2.73 1.23 1.94 0.00 1.93 0.78 1.15 78.23%
P/NAPS 0.82 0.83 0.80 0.80 0.83 0.81 0.83 -0.80%

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