[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2022 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
23-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 53.11%
YoY- 252.77%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 307,568 167,440 553,962 406,511 258,722 114,868 398,069 -15.75%
PBT 54,176 31,789 141,891 114,997 75,597 27,254 25,046 67.02%
Tax -16,194 -8,286 -36,302 -26,961 -17,745 -5,973 -14,695 6.67%
NP 37,982 23,503 105,589 88,036 57,852 21,281 10,351 137.33%
-
NP to SH 40,012 24,303 105,898 87,180 56,941 20,845 13,186 109.17%
-
Tax Rate 29.89% 26.07% 25.58% 23.44% 23.47% 21.92% 58.67% -
Total Cost 269,586 143,937 448,373 318,475 200,870 93,587 387,718 -21.46%
-
Net Worth 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 5.67%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 10,488 - 31,465 10,488 10,488 - 20,976 -36.92%
Div Payout % 26.21% - 29.71% 12.03% 18.42% - 159.08% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 5.67%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 12.35% 14.04% 19.06% 21.66% 22.36% 18.53% 2.60% -
ROE 2.81% 1.73% 7.57% 6.34% 4.20% 1.58% 1.01% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 146.62 79.82 264.08 193.79 123.34 54.76 189.77 -15.76%
EPS 19.07 11.59 50.48 41.56 27.14 9.94 6.29 109.05%
DPS 5.00 0.00 15.00 5.00 5.00 0.00 10.00 -36.92%
NAPS 6.78 6.70 6.67 6.56 6.47 6.29 6.24 5.67%
Adjusted Per Share Value based on latest NOSH - 209,769
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 146.61 79.81 264.06 193.77 123.32 54.75 189.75 -15.75%
EPS 19.07 11.58 50.48 41.56 27.14 9.94 6.29 109.05%
DPS 5.00 0.00 15.00 5.00 5.00 0.00 10.00 -36.92%
NAPS 6.7793 6.6993 6.6693 6.5594 6.4694 6.2894 6.2394 5.67%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 5.38 5.31 5.68 5.13 5.16 5.08 5.10 -
P/RPS 3.67 6.65 2.15 2.65 4.18 9.28 2.69 22.94%
P/EPS 28.21 45.83 11.25 12.34 19.01 51.12 81.13 -50.45%
EY 3.55 2.18 8.89 8.10 5.26 1.96 1.23 102.32%
DY 0.93 0.00 2.64 0.97 0.97 0.00 1.96 -39.08%
P/NAPS 0.79 0.79 0.85 0.78 0.80 0.81 0.82 -2.44%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 27/12/22 21/09/22 28/06/22 23/03/22 17/12/21 23/09/21 24/06/21 -
Price 5.50 5.43 5.49 5.42 5.15 5.02 5.18 -
P/RPS 3.75 6.80 2.08 2.80 4.18 9.17 2.73 23.49%
P/EPS 28.83 46.87 10.87 13.04 18.97 50.52 82.41 -50.25%
EY 3.47 2.13 9.20 7.67 5.27 1.98 1.21 101.46%
DY 0.91 0.00 2.73 0.92 0.97 0.00 1.93 -39.33%
P/NAPS 0.81 0.81 0.82 0.83 0.80 0.80 0.83 -1.60%

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