[UCREST] QoQ TTM Result on 31-May-2018 [#4]

Stock
[UCREST] UCREST BERHAD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-May-2018 [#4]
Profit Trend
QoQ- 31.23%
YoY- 1868.33%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 42,819 47,950 48,573 48,263 36,317 24,506 13,328 118.19%
PBT 16,512 17,024 18,730 15,573 12,244 8,272 3,407 187.21%
Tax -2,002 -1,442 -2,631 -1,391 -1,437 -1,387 -666 108.70%
NP 14,510 15,582 16,099 14,182 10,807 6,885 2,741 204.67%
-
NP to SH 14,510 15,582 16,099 14,182 10,807 6,885 2,741 204.67%
-
Tax Rate 12.12% 8.47% 14.05% 8.93% 11.74% 16.77% 19.55% -
Total Cost 28,309 32,368 32,474 34,081 25,510 17,621 10,587 92.99%
-
Net Worth 41,530 39,071 36,983 31,349 25,599 18,860 14,402 102.98%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 41,530 39,071 36,983 31,349 25,599 18,860 14,402 102.98%
NOSH 464,032 464,032 464,032 464,032 421,045 340,446 318,631 28.56%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 33.89% 32.50% 33.14% 29.38% 29.76% 28.10% 20.57% -
ROE 34.94% 39.88% 43.53% 45.24% 42.22% 36.50% 19.03% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 9.23 10.33 10.47 13.04 8.63 7.20 4.18 69.81%
EPS 3.13 3.36 3.47 3.83 2.57 2.02 0.86 137.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0842 0.0797 0.0847 0.0608 0.0554 0.0452 57.88%
Adjusted Per Share Value based on latest NOSH - 464,032
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 5.77 6.46 6.55 6.51 4.90 3.30 1.80 117.86%
EPS 1.96 2.10 2.17 1.91 1.46 0.93 0.37 204.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0527 0.0499 0.0423 0.0345 0.0254 0.0194 103.12%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.24 0.27 0.31 0.21 0.40 0.345 0.15 -
P/RPS 2.60 2.61 2.96 1.61 4.64 4.79 3.59 -19.40%
P/EPS 7.68 8.04 8.94 5.48 15.58 17.06 17.44 -42.20%
EY 13.03 12.44 11.19 18.25 6.42 5.86 5.73 73.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.21 3.89 2.48 6.58 6.23 3.32 -13.33%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 29/01/19 26/10/18 30/07/18 25/04/18 22/01/18 19/10/17 -
Price 0.25 0.26 0.235 0.385 0.29 0.575 0.385 -
P/RPS 2.71 2.52 2.25 2.95 3.36 7.99 9.20 -55.82%
P/EPS 8.00 7.74 6.77 10.05 11.30 28.43 44.75 -68.36%
EY 12.51 12.92 14.76 9.95 8.85 3.52 2.23 216.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.09 2.95 4.55 4.77 10.38 8.52 -52.58%

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