[UMCCA] QoQ Quarter Result on 31-Jan-2017 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 81.97%
YoY- 127.55%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 80,990 70,290 70,279 75,771 74,444 54,215 47,901 41.78%
PBT 18,005 8,741 28,117 39,440 25,714 5,617 23,568 -16.38%
Tax -5,548 -2,894 1,935 -5,621 -6,980 -2,333 -3,164 45.26%
NP 12,457 5,847 30,052 33,819 18,734 3,284 20,404 -27.96%
-
NP to SH 12,862 6,326 29,001 33,669 18,503 3,381 20,228 -25.99%
-
Tax Rate 30.81% 33.11% -6.88% 14.25% 27.14% 41.53% 13.42% -
Total Cost 68,533 64,443 40,227 41,952 55,710 50,931 27,497 83.52%
-
Net Worth 1,738,742 1,728,129 1,755,544 1,728,439 1,726,807 1,696,761 1,709,025 1.15%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 12,569 - 31,386 16,740 16,744 - 16,734 -17.32%
Div Payout % 97.72% - 108.23% 49.72% 90.50% - 82.73% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 1,738,742 1,728,129 1,755,544 1,728,439 1,726,807 1,696,761 1,709,025 1.15%
NOSH 209,568 209,470 209,242 209,254 209,309 208,703 209,183 0.12%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 15.38% 8.32% 42.76% 44.63% 25.17% 6.06% 42.60% -
ROE 0.74% 0.37% 1.65% 1.95% 1.07% 0.20% 1.18% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 38.66 33.56 33.59 36.21 35.57 25.98 22.90 41.64%
EPS 6.14 3.02 13.86 16.09 8.84 1.62 9.67 -26.06%
DPS 6.00 0.00 15.00 8.00 8.00 0.00 8.00 -17.40%
NAPS 8.30 8.25 8.39 8.26 8.25 8.13 8.17 1.05%
Adjusted Per Share Value based on latest NOSH - 209,254
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 38.61 33.51 33.50 36.12 35.49 25.85 22.84 41.77%
EPS 6.13 3.02 13.83 16.05 8.82 1.61 9.64 -25.99%
DPS 5.99 0.00 14.96 7.98 7.98 0.00 7.98 -17.36%
NAPS 8.2888 8.2382 8.3689 8.2397 8.2319 8.0887 8.1472 1.15%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 6.76 6.35 6.18 5.80 5.57 5.78 5.96 -
P/RPS 17.49 18.92 18.40 16.02 15.66 22.25 26.03 -23.22%
P/EPS 110.10 210.26 44.59 36.05 63.01 356.79 61.63 47.07%
EY 0.91 0.48 2.24 2.77 1.59 0.28 1.62 -31.84%
DY 0.89 0.00 2.43 1.38 1.44 0.00 1.34 -23.81%
P/NAPS 0.81 0.77 0.74 0.70 0.68 0.71 0.73 7.15%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 18/12/17 19/09/17 22/06/17 28/03/17 16/12/16 22/09/16 29/06/16 -
Price 6.68 6.78 6.03 6.10 5.69 5.71 5.72 -
P/RPS 17.28 20.20 17.95 16.85 16.00 21.98 24.98 -21.73%
P/EPS 108.80 224.50 43.51 37.91 64.37 352.47 59.15 49.95%
EY 0.92 0.45 2.30 2.64 1.55 0.28 1.69 -33.25%
DY 0.90 0.00 2.49 1.31 1.41 0.00 1.40 -25.45%
P/NAPS 0.80 0.82 0.72 0.74 0.69 0.70 0.70 9.28%

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