[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 60.27%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 128,659 54,215 205,736 157,835 107,791 57,926 213,152 -28.46%
PBT 31,331 5,617 70,234 46,666 30,493 15,080 58,437 -33.87%
Tax -9,313 -2,333 -10,486 -7,322 -5,945 -2,784 -11,253 -11.80%
NP 22,018 3,284 59,748 39,344 24,548 12,296 47,184 -39.69%
-
NP to SH 21,884 3,381 59,572 39,344 24,548 12,296 47,184 -39.94%
-
Tax Rate 29.72% 41.53% 14.93% 15.69% 19.50% 18.46% 19.26% -
Total Cost 106,641 50,931 145,988 118,491 83,243 45,630 165,968 -25.43%
-
Net Worth 1,726,032 1,696,761 1,707,131 1,689,453 1,690,806 1,674,835 1,676,410 1.95%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 16,737 - 33,432 16,706 16,699 - 33,155 -36.46%
Div Payout % 76.48% - 56.12% 42.46% 68.03% - 70.27% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 1,726,032 1,696,761 1,707,131 1,689,453 1,690,806 1,674,835 1,676,410 1.95%
NOSH 209,216 208,703 208,951 208,832 208,741 208,054 207,220 0.63%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 17.11% 6.06% 29.04% 24.93% 22.77% 21.23% 22.14% -
ROE 1.27% 0.20% 3.49% 2.33% 1.45% 0.73% 2.81% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 61.50 25.98 98.46 75.58 51.64 27.84 102.86 -28.91%
EPS 10.46 1.62 28.51 18.84 11.76 5.91 22.77 -40.32%
DPS 8.00 0.00 16.00 8.00 8.00 0.00 16.00 -36.87%
NAPS 8.25 8.13 8.17 8.09 8.10 8.05 8.09 1.30%
Adjusted Per Share Value based on latest NOSH - 209,278
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 61.33 25.84 98.07 75.23 51.38 27.61 101.60 -28.46%
EPS 10.43 1.61 28.40 18.75 11.70 5.86 22.49 -39.94%
DPS 7.98 0.00 15.94 7.96 7.96 0.00 15.80 -36.44%
NAPS 8.2274 8.0879 8.1373 8.0531 8.0595 7.9834 7.9909 1.95%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 5.57 5.78 5.96 5.94 6.06 6.14 6.38 -
P/RPS 9.06 22.25 6.05 7.86 11.74 22.05 6.20 28.62%
P/EPS 53.25 356.79 20.90 31.53 51.53 103.89 28.02 53.12%
EY 1.88 0.28 4.78 3.17 1.94 0.96 3.57 -34.66%
DY 1.44 0.00 2.68 1.35 1.32 0.00 2.51 -30.83%
P/NAPS 0.68 0.71 0.73 0.73 0.75 0.76 0.79 -9.47%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 16/12/16 22/09/16 29/06/16 29/03/16 15/12/15 21/09/15 24/06/15 -
Price 5.69 5.71 5.72 6.03 5.86 5.60 6.15 -
P/RPS 9.25 21.98 5.81 7.98 11.35 20.11 5.98 33.57%
P/EPS 54.40 352.47 20.06 32.01 49.83 94.75 27.01 59.14%
EY 1.84 0.28 4.98 3.12 2.01 1.06 3.70 -37.09%
DY 1.41 0.00 2.80 1.33 1.37 0.00 2.60 -33.37%
P/NAPS 0.69 0.70 0.70 0.75 0.72 0.70 0.76 -6.21%

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