[UMCCA] QoQ TTM 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- 131.13%
YoY- 272.96%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 553,962 512,868 472,056 426,151 398,069 377,899 358,395 33.79%
PBT 141,891 110,441 88,835 50,394 25,046 -42,341 -56,101 -
Tax -36,302 -35,389 -29,696 -21,500 -14,695 3,514 6,756 -
NP 105,589 75,052 59,139 28,894 10,351 -38,827 -49,345 -
-
NP to SH 105,898 75,653 59,140 30,477 13,186 -36,573 -47,078 -
-
Tax Rate 25.58% 32.04% 33.43% 42.66% 58.67% - - -
Total Cost 448,373 437,816 412,917 397,257 387,718 416,726 407,740 6.55%
-
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 31,465 25,172 25,172 20,976 20,976 18,879 18,879 40.70%
Div Payout % 29.71% 33.27% 42.56% 68.83% 159.08% 0.00% 0.00% -
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 19.06% 14.63% 12.53% 6.78% 2.60% -10.27% -13.77% -
ROE 7.57% 5.50% 4.36% 2.31% 1.01% -2.76% -3.59% -
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 264.08 244.49 225.04 203.15 189.77 180.15 170.85 33.79%
EPS 50.48 36.06 28.19 14.53 6.29 -17.43 -22.44 -
DPS 15.00 12.00 12.00 10.00 10.00 9.00 9.00 40.70%
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 264.06 244.47 225.01 203.13 189.75 180.13 170.84 33.78%
EPS 50.48 36.06 28.19 14.53 6.29 -17.43 -22.44 -
DPS 15.00 12.00 12.00 10.00 10.00 9.00 9.00 40.70%
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 2.15 2.10 2.29 2.50 2.69 2.80 2.78 -15.78%
P/EPS 11.25 14.22 18.30 34.96 81.13 -28.96 -21.16 -
EY 8.89 7.03 5.46 2.86 1.23 -3.45 -4.72 -
DY 2.64 2.34 2.33 1.97 1.96 1.78 1.89 25.03%
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 2.08 2.22 2.29 2.47 2.73 2.83 3.04 -22.40%
P/EPS 10.87 15.03 18.27 34.55 82.41 -29.25 -23.17 -
EY 9.20 6.65 5.47 2.89 1.21 -3.42 -4.32 -
DY 2.73 2.21 2.33 1.99 1.93 1.76 1.73 35.65%
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