[UMCCA] QoQ Cumulative 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- -92.52%
YoY- 87.1%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 277,728 215,470 151,280 70,290 274,709 204,430 128,659 67.26%
PBT 58,603 50,115 26,746 8,741 98,888 70,771 31,331 51.98%
Tax -12,386 -12,953 -8,442 -2,894 -12,999 -14,934 -9,313 21.00%
NP 46,217 37,162 18,304 5,847 85,889 55,837 22,018 64.16%
-
NP to SH 47,826 39,307 19,188 6,326 84,554 55,553 21,884 68.64%
-
Tax Rate 21.14% 25.85% 31.56% 33.11% 13.15% 21.10% 29.72% -
Total Cost 231,511 178,308 132,976 64,443 188,820 148,593 106,641 67.89%
-
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 12,574 12,569 - 48,125 16,739 16,737 31.32%
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% 2.26% 1.10% 0.37% 4.82% 3.21% 1.27% -
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 132.46 102.82 72.21 33.56 131.29 97.70 61.50 67.01%
EPS 22.83 18.77 9.17 3.02 40.41 26.55 10.46 68.50%
DPS 12.00 6.00 6.00 0.00 23.00 8.00 8.00 31.13%
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 132.38 102.71 72.11 33.50 130.94 97.45 61.33 67.25%
EPS 22.80 18.74 9.15 3.02 40.30 26.48 10.43 68.67%
DPS 11.99 5.99 5.99 0.00 22.94 7.98 7.98 31.28%
NAPS 7.9655 8.2813 8.288 8.2374 8.368 8.2383 8.2274 -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 6.25 9.36 18.92 4.71 5.94 9.06 -36.34%
P/EPS 26.74 34.28 73.80 210.26 15.29 21.85 53.25 -36.90%
EY 3.74 2.92 1.35 0.48 6.54 4.58 1.88 58.37%
DY 1.97 0.93 0.89 0.00 3.72 1.38 1.44 23.30%
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 6.13 9.25 20.20 4.59 6.24 9.25 -37.40%
P/EPS 26.65 33.59 72.93 224.50 14.92 22.98 54.40 -37.93%
EY 3.75 2.98 1.37 0.45 6.70 4.35 1.84 60.95%
DY 1.97 0.95 0.90 0.00 3.81 1.31 1.41 25.05%
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