[UMCCA] QoQ TTM Result on 31-Jan-2022 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
23-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 27.92%
YoY- 306.85%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 602,808 606,534 553,962 512,868 472,056 426,151 398,069 31.77%
PBT 120,470 146,426 141,891 110,441 88,835 50,394 25,046 184.13%
Tax -34,751 -38,615 -36,302 -35,389 -29,696 -21,500 -14,695 77.22%
NP 85,719 107,811 105,589 75,052 59,139 28,894 10,351 307.74%
-
NP to SH 88,969 109,356 105,898 75,653 59,140 30,477 13,186 255.82%
-
Tax Rate 28.85% 26.37% 25.58% 32.04% 33.43% 42.66% 58.67% -
Total Cost 517,089 498,723 448,373 437,816 412,917 397,257 387,718 21.09%
-
Net Worth 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 5.67%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 31,465 31,465 31,465 25,172 25,172 20,976 20,976 30.94%
Div Payout % 35.37% 28.77% 29.71% 33.27% 42.56% 68.83% 159.08% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 5.67%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 14.22% 17.77% 19.06% 14.63% 12.53% 6.78% 2.60% -
ROE 6.26% 7.78% 7.57% 5.50% 4.36% 2.31% 1.01% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 287.37 289.14 264.08 244.49 225.04 203.15 189.77 31.76%
EPS 42.41 52.13 50.48 36.06 28.19 14.53 6.29 255.66%
DPS 15.00 15.00 15.00 12.00 12.00 10.00 10.00 30.94%
NAPS 6.78 6.70 6.67 6.56 6.47 6.29 6.24 5.67%
Adjusted Per Share Value based on latest NOSH - 209,769
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 287.34 289.12 264.06 244.47 225.01 203.13 189.75 31.76%
EPS 42.41 52.13 50.48 36.06 28.19 14.53 6.29 255.66%
DPS 15.00 15.00 15.00 12.00 12.00 10.00 10.00 30.94%
NAPS 6.7793 6.6993 6.6693 6.5594 6.4694 6.2894 6.2394 5.67%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 5.38 5.31 5.68 5.13 5.16 5.08 5.10 -
P/RPS 1.87 1.84 2.15 2.10 2.29 2.50 2.69 -21.47%
P/EPS 12.68 10.19 11.25 14.22 18.30 34.96 81.13 -70.88%
EY 7.88 9.82 8.89 7.03 5.46 2.86 1.23 243.77%
DY 2.79 2.82 2.64 2.34 2.33 1.97 1.96 26.45%
P/NAPS 0.79 0.79 0.85 0.78 0.80 0.81 0.82 -2.44%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 27/12/22 21/09/22 28/06/22 23/03/22 17/12/21 23/09/21 24/06/21 -
Price 5.50 5.43 5.49 5.42 5.15 5.02 5.18 -
P/RPS 1.91 1.88 2.08 2.22 2.29 2.47 2.73 -21.13%
P/EPS 12.97 10.42 10.87 15.03 18.27 34.55 82.41 -70.75%
EY 7.71 9.60 9.20 6.65 5.47 2.89 1.21 242.54%
DY 2.73 2.76 2.73 2.21 2.33 1.99 1.93 25.93%
P/NAPS 0.81 0.81 0.82 0.83 0.80 0.80 0.83 -1.60%

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