[UMCCA] QoQ Quarter Result on 31-Jul-2016 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -83.29%
YoY- -72.5%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 70,279 75,771 74,444 54,215 47,901 50,044 49,865 25.73%
PBT 28,117 39,440 25,714 5,617 23,568 16,173 15,413 49.35%
Tax 1,935 -5,621 -6,980 -2,333 -3,164 -1,377 -3,161 -
NP 30,052 33,819 18,734 3,284 20,404 14,796 12,252 81.97%
-
NP to SH 29,001 33,669 18,503 3,381 20,228 14,796 12,252 77.70%
-
Tax Rate -6.88% 14.25% 27.14% 41.53% 13.42% 8.51% 20.51% -
Total Cost 40,227 41,952 55,710 50,931 27,497 35,248 37,613 4.58%
-
Net Worth 1,755,544 1,728,439 1,726,807 1,696,761 1,709,025 1,693,064 1,693,535 2.42%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 31,386 16,740 16,744 - 16,734 - 16,726 52.19%
Div Payout % 108.23% 49.72% 90.50% - 82.73% - 136.52% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 1,755,544 1,728,439 1,726,807 1,696,761 1,709,025 1,693,064 1,693,535 2.42%
NOSH 209,242 209,254 209,309 208,703 209,183 209,278 209,078 0.05%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 42.76% 44.63% 25.17% 6.06% 42.60% 29.57% 24.57% -
ROE 1.65% 1.95% 1.07% 0.20% 1.18% 0.87% 0.72% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 33.59 36.21 35.57 25.98 22.90 23.91 23.85 25.67%
EPS 13.86 16.09 8.84 1.62 9.67 7.07 5.86 77.61%
DPS 15.00 8.00 8.00 0.00 8.00 0.00 8.00 52.11%
NAPS 8.39 8.26 8.25 8.13 8.17 8.09 8.10 2.37%
Adjusted Per Share Value based on latest NOSH - 208,703
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 33.50 36.12 35.49 25.84 22.83 23.85 23.77 25.72%
EPS 13.82 16.05 8.82 1.61 9.64 7.05 5.84 77.67%
DPS 14.96 7.98 7.98 0.00 7.98 0.00 7.97 52.22%
NAPS 8.3681 8.2389 8.2311 8.0879 8.1464 8.0703 8.0725 2.42%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 6.18 5.80 5.57 5.78 5.96 5.94 6.06 -
P/RPS 18.40 16.02 15.66 22.25 26.03 24.84 25.41 -19.37%
P/EPS 44.59 36.05 63.01 356.79 61.63 84.02 103.41 -42.95%
EY 2.24 2.77 1.59 0.28 1.62 1.19 0.97 74.79%
DY 2.43 1.38 1.44 0.00 1.34 0.00 1.32 50.26%
P/NAPS 0.74 0.70 0.68 0.71 0.73 0.73 0.75 -0.89%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 28/03/17 16/12/16 22/09/16 29/06/16 29/03/16 15/12/15 -
Price 6.03 6.10 5.69 5.71 5.72 6.03 5.86 -
P/RPS 17.95 16.85 16.00 21.98 24.98 25.22 24.57 -18.89%
P/EPS 43.51 37.91 64.37 352.47 59.15 85.29 100.00 -42.60%
EY 2.30 2.64 1.55 0.28 1.69 1.17 1.00 74.33%
DY 2.49 1.31 1.41 0.00 1.40 0.00 1.37 48.98%
P/NAPS 0.72 0.74 0.69 0.70 0.70 0.75 0.72 0.00%

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