[UMCCA] QoQ Quarter Result on 31-Jul-2021 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 280.84%
YoY- 486.52%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 147,451 147,789 143,854 114,868 106,357 106,977 97,949 31.44%
PBT 26,894 39,400 48,343 27,254 -4,556 17,794 9,902 95.02%
Tax -9,341 -9,216 -11,772 -5,973 -8,428 -3,523 -3,576 90.00%
NP 17,553 30,184 36,571 21,281 -12,984 14,271 6,326 97.83%
-
NP to SH 18,718 30,239 36,096 20,845 -11,527 13,726 7,433 85.40%
-
Tax Rate 34.73% 23.39% 24.35% 21.92% - 19.80% 36.11% -
Total Cost 129,898 117,605 107,283 93,587 119,341 92,706 91,623 26.28%
-
Net Worth 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 4.33%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 20,976 - 10,488 - 14,683 - 6,293 123.63%
Div Payout % 112.07% - 29.06% - 0.00% - 84.66% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 4.33%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 11.90% 20.42% 25.42% 18.53% -12.21% 13.34% 6.46% -
ROE 1.34% 2.20% 2.66% 1.58% -0.88% 1.04% 0.57% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 70.29 70.45 68.58 54.76 50.70 51.00 46.69 31.45%
EPS 8.92 14.42 17.21 9.94 -5.50 6.54 3.54 85.48%
DPS 10.00 0.00 5.00 0.00 7.00 0.00 3.00 123.63%
NAPS 6.67 6.56 6.47 6.29 6.24 6.31 6.26 4.33%
Adjusted Per Share Value based on latest NOSH - 209,769
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 70.29 70.45 68.57 54.75 50.70 50.99 46.69 31.45%
EPS 8.92 14.41 17.21 9.94 -5.49 6.54 3.54 85.48%
DPS 10.00 0.00 5.00 0.00 7.00 0.00 3.00 123.63%
NAPS 6.6693 6.5594 6.4694 6.2894 6.2394 6.3094 6.2594 4.33%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 5.68 5.13 5.16 5.08 5.10 5.05 4.75 -
P/RPS 8.08 7.28 7.52 9.28 10.06 9.90 10.17 -14.25%
P/EPS 63.65 35.59 29.99 51.12 -92.81 77.18 134.05 -39.21%
EY 1.57 2.81 3.33 1.96 -1.08 1.30 0.75 63.86%
DY 1.76 0.00 0.97 0.00 1.37 0.00 0.63 98.73%
P/NAPS 0.85 0.78 0.80 0.81 0.82 0.80 0.76 7.76%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 23/03/22 17/12/21 23/09/21 24/06/21 16/03/21 15/12/20 -
Price 5.49 5.42 5.15 5.02 5.18 5.10 5.20 -
P/RPS 7.81 7.69 7.51 9.17 10.22 10.00 11.14 -21.13%
P/EPS 61.53 37.60 29.93 50.52 -94.27 77.94 146.75 -44.06%
EY 1.63 2.66 3.34 1.98 -1.06 1.28 0.68 79.39%
DY 1.82 0.00 0.97 0.00 1.35 0.00 0.58 114.78%
P/NAPS 0.82 0.83 0.80 0.80 0.83 0.81 0.83 -0.80%

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