[UMCCA] QoQ TTM Result on 30-Apr-2017 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 11.58%
YoY- 41.94%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 285,749 297,330 290,784 274,709 252,331 226,604 202,025 25.92%
PBT 78,232 94,303 102,012 98,888 94,339 71,072 60,771 18.28%
Tax -11,018 -12,128 -13,560 -12,999 -18,098 -13,854 -10,035 6.41%
NP 67,214 82,175 88,452 85,889 76,241 57,218 50,736 20.56%
-
NP to SH 68,308 81,858 87,499 84,554 75,781 56,908 50,657 21.98%
-
Tax Rate 14.08% 12.86% 13.29% 13.15% 19.18% 19.49% 16.51% -
Total Cost 218,535 215,155 202,332 188,820 176,090 169,386 151,289 27.69%
-
Net Worth 1,737,335 1,738,742 1,728,129 1,755,544 1,728,439 1,726,807 1,696,761 1.58%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 43,955 60,695 64,871 64,871 50,219 33,479 33,460 19.88%
Div Payout % 64.35% 74.15% 74.14% 76.72% 66.27% 58.83% 66.05% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,737,335 1,738,742 1,728,129 1,755,544 1,728,439 1,726,807 1,696,761 1.58%
NOSH 209,660 209,568 209,470 209,242 209,254 209,309 208,703 0.30%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 23.52% 27.64% 30.42% 31.27% 30.21% 25.25% 25.11% -
ROE 3.93% 4.71% 5.06% 4.82% 4.38% 3.30% 2.99% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 136.35 141.93 138.82 131.29 120.59 108.26 96.80 25.57%
EPS 32.59 39.08 41.77 40.41 36.21 27.19 24.27 21.64%
DPS 21.00 29.00 31.00 31.00 24.00 16.00 16.00 19.81%
NAPS 8.29 8.30 8.25 8.39 8.26 8.25 8.13 1.30%
Adjusted Per Share Value based on latest NOSH - 209,242
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 136.22 141.74 138.62 130.96 120.29 108.03 96.31 25.92%
EPS 32.56 39.02 41.71 40.31 36.13 27.13 24.15 21.97%
DPS 20.95 28.93 30.93 30.93 23.94 15.96 15.95 19.87%
NAPS 8.2821 8.2888 8.2382 8.3689 8.2397 8.2319 8.0887 1.58%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 6.43 6.76 6.35 6.18 5.80 5.57 5.78 -
P/RPS 4.72 4.76 4.57 4.71 4.81 5.14 5.97 -14.46%
P/EPS 19.73 17.30 15.20 15.29 16.02 20.49 23.81 -11.74%
EY 5.07 5.78 6.58 6.54 6.24 4.88 4.20 13.33%
DY 3.27 4.29 4.88 5.02 4.14 2.87 2.77 11.66%
P/NAPS 0.78 0.81 0.77 0.74 0.70 0.68 0.71 6.45%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 22/03/18 18/12/17 19/09/17 22/06/17 28/03/17 16/12/16 22/09/16 -
Price 6.30 6.68 6.78 6.03 6.10 5.69 5.71 -
P/RPS 4.62 4.71 4.88 4.59 5.06 5.26 5.90 -15.00%
P/EPS 19.33 17.10 16.23 14.92 16.84 20.93 23.52 -12.22%
EY 5.17 5.85 6.16 6.70 5.94 4.78 4.25 13.91%
DY 3.33 4.34 4.57 5.14 3.93 2.81 2.80 12.21%
P/NAPS 0.76 0.80 0.82 0.72 0.74 0.69 0.70 5.61%

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