[UMCCA] QoQ 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- 20.76%
YoY- 36.89%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 74,444 54,215 47,901 50,044 49,865 57,926 48,066 33.68%
PBT 25,714 5,617 23,568 16,173 15,413 15,080 12,718 59.55%
Tax -6,980 -2,333 -3,164 -1,377 -3,161 -2,784 -2,781 84.17%
NP 18,734 3,284 20,404 14,796 12,252 12,296 9,937 52.31%
-
NP to SH 18,503 3,381 20,228 14,796 12,252 12,296 9,937 51.06%
-
Tax Rate 27.14% 41.53% 13.42% 8.51% 20.51% 18.46% 21.87% -
Total Cost 55,710 50,931 27,497 35,248 37,613 45,630 38,129 28.61%
-
Net Worth 1,726,807 1,696,761 1,709,025 1,693,064 1,693,535 1,674,835 1,678,295 1.90%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 16,744 - 16,734 - 16,726 - 16,596 0.59%
Div Payout % 90.50% - 82.73% - 136.52% - 167.01% -
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 1,726,807 1,696,761 1,709,025 1,693,064 1,693,535 1,674,835 1,678,295 1.90%
NOSH 209,309 208,703 209,183 209,278 209,078 208,054 207,453 0.59%
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 25.17% 6.06% 42.60% 29.57% 24.57% 21.23% 20.67% -
ROE 1.07% 0.20% 1.18% 0.87% 0.72% 0.73% 0.59% -
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 35.57 25.98 22.90 23.91 23.85 27.84 23.17 32.90%
EPS 8.84 1.62 9.67 7.07 5.86 5.91 4.79 50.17%
DPS 8.00 0.00 8.00 0.00 8.00 0.00 8.00 0.00%
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 35.49 25.84 22.83 23.85 23.77 27.61 22.91 33.70%
EPS 8.82 1.61 9.64 7.05 5.84 5.86 4.74 50.99%
DPS 7.98 0.00 7.98 0.00 7.97 0.00 7.91 0.58%
NAPS 8.2311 8.0879 8.1464 8.0703 8.0725 7.9834 7.9999 1.90%
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 15.66 22.25 26.03 24.84 25.41 22.05 27.54 -31.24%
P/EPS 63.01 356.79 61.63 84.02 103.41 103.89 133.19 -39.14%
EY 1.59 0.28 1.62 1.19 0.97 0.96 0.75 64.65%
DY 1.44 0.00 1.34 0.00 1.32 0.00 1.25 9.84%
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 16.00 21.98 24.98 25.22 24.57 20.11 26.54 -28.52%
P/EPS 64.37 352.47 59.15 85.29 100.00 94.75 128.39 -36.75%
EY 1.55 0.28 1.69 1.17 1.00 1.06 0.78 57.73%
DY 1.41 0.00 1.40 0.00 1.37 0.00 1.30 5.53%
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