[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
16-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 124.93%
YoY- -67.93%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 258,722 114,868 398,069 291,712 184,735 86,786 293,982 -8.14%
PBT 75,597 27,254 25,046 29,602 11,808 1,906 8,433 329.81%
Tax -17,745 -5,973 -14,695 -6,267 -2,744 832 5,621 -
NP 57,852 21,281 10,351 23,335 9,064 2,738 14,054 156.18%
-
NP to SH 56,941 20,845 13,186 24,713 10,987 3,554 15,772 134.78%
-
Tax Rate 23.47% 21.92% 58.67% 21.17% 23.24% -43.65% -66.65% -
Total Cost 200,870 93,587 387,718 268,377 175,671 84,048 279,928 -19.79%
-
Net Worth 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 1,311,057 1,317,350 2.00%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 10,488 - 20,976 6,293 6,293 - 16,781 -26.83%
Div Payout % 18.42% - 159.08% 25.46% 57.28% - 106.40% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 1,311,057 1,317,350 2.00%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 22.36% 18.53% 2.60% 8.00% 4.91% 3.15% 4.78% -
ROE 4.20% 1.58% 1.01% 1.87% 0.84% 0.27% 1.20% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 123.34 54.76 189.77 139.06 88.07 41.37 140.15 -8.14%
EPS 27.14 9.94 6.29 11.78 5.24 1.69 7.52 134.73%
DPS 5.00 0.00 10.00 3.00 3.00 0.00 8.00 -26.83%
NAPS 6.47 6.29 6.24 6.31 6.26 6.25 6.28 2.00%
Adjusted Per Share Value based on latest NOSH - 209,769
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 123.32 54.75 189.75 139.05 88.06 41.37 140.13 -8.14%
EPS 27.14 9.94 6.29 11.78 5.24 1.69 7.52 134.73%
DPS 5.00 0.00 10.00 3.00 3.00 0.00 8.00 -26.83%
NAPS 6.4694 6.2894 6.2394 6.3094 6.2594 6.2494 6.2794 2.00%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 5.16 5.08 5.10 5.05 4.75 4.58 4.40 -
P/RPS 4.18 9.28 2.69 3.63 5.39 11.07 3.14 20.94%
P/EPS 19.01 51.12 81.13 42.87 90.69 270.33 58.52 -52.64%
EY 5.26 1.96 1.23 2.33 1.10 0.37 1.71 111.07%
DY 0.97 0.00 1.96 0.59 0.63 0.00 1.82 -34.18%
P/NAPS 0.80 0.81 0.82 0.80 0.76 0.73 0.70 9.28%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 17/12/21 23/09/21 24/06/21 16/03/21 15/12/20 24/09/20 23/06/20 -
Price 5.15 5.02 5.18 5.10 5.20 4.70 4.54 -
P/RPS 4.18 9.17 2.73 3.67 5.90 11.36 3.24 18.45%
P/EPS 18.97 50.52 82.41 43.29 99.28 277.41 60.38 -53.68%
EY 5.27 1.98 1.21 2.31 1.01 0.36 1.66 115.55%
DY 0.97 0.00 1.93 0.59 0.58 0.00 1.76 -32.70%
P/NAPS 0.80 0.80 0.83 0.81 0.83 0.75 0.72 7.25%

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