[UMCCA] QoQ TTM Result on 31-Oct-2017 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -6.45%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 247,443 277,728 285,749 297,330 290,784 274,709 252,331 -1.29%
PBT 28,913 58,603 78,232 94,303 102,012 98,888 94,339 -54.64%
Tax -7,678 -12,386 -11,018 -12,128 -13,560 -12,999 -18,098 -43.62%
NP 21,235 46,217 67,214 82,175 88,452 85,889 76,241 -57.45%
-
NP to SH 23,014 47,826 68,308 81,858 87,499 84,554 75,781 -54.91%
-
Tax Rate 26.56% 21.14% 14.08% 12.86% 13.29% 13.15% 19.18% -
Total Cost 226,208 231,511 218,535 215,155 202,332 188,820 176,090 18.22%
-
Net Worth 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,544 1,728,439 -8.13%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 25,149 25,149 43,955 60,695 64,871 64,871 50,219 -37.01%
Div Payout % 109.28% 52.59% 64.35% 74.15% 74.14% 76.72% 66.27% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,544 1,728,439 -8.13%
NOSH 209,681 209,672 209,660 209,568 209,470 209,242 209,254 0.13%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 8.58% 16.64% 23.52% 27.64% 30.42% 31.27% 30.21% -
ROE 1.51% 2.86% 3.93% 4.71% 5.06% 4.82% 4.38% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 118.01 132.46 136.35 141.93 138.82 131.29 120.59 -1.43%
EPS 10.98 22.81 32.59 39.08 41.77 40.41 36.21 -54.96%
DPS 12.00 12.00 21.00 29.00 31.00 31.00 24.00 -37.08%
NAPS 7.26 7.97 8.29 8.30 8.25 8.39 8.26 -8.26%
Adjusted Per Share Value based on latest NOSH - 209,568
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 117.96 132.40 136.22 141.74 138.62 130.96 120.29 -1.29%
EPS 10.97 22.80 32.56 39.02 41.71 40.31 36.13 -54.92%
DPS 11.99 11.99 20.95 28.93 30.93 30.93 23.94 -37.01%
NAPS 7.257 7.9663 8.2821 8.2888 8.2382 8.3689 8.2397 -8.13%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 6.10 6.10 6.43 6.76 6.35 6.18 5.80 -
P/RPS 5.17 4.61 4.72 4.76 4.57 4.71 4.81 4.94%
P/EPS 55.58 26.74 19.73 17.30 15.20 15.29 16.02 129.69%
EY 1.80 3.74 5.07 5.78 6.58 6.54 6.24 -56.44%
DY 1.97 1.97 3.27 4.29 4.88 5.02 4.14 -39.13%
P/NAPS 0.84 0.77 0.78 0.81 0.77 0.74 0.70 12.96%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 28/06/18 22/03/18 18/12/17 19/09/17 22/06/17 28/03/17 -
Price 6.14 6.08 6.30 6.68 6.78 6.03 6.10 -
P/RPS 5.20 4.59 4.62 4.71 4.88 4.59 5.06 1.84%
P/EPS 55.94 26.65 19.33 17.10 16.23 14.92 16.84 123.12%
EY 1.79 3.75 5.17 5.85 6.16 6.70 5.94 -55.15%
DY 1.95 1.97 3.33 4.34 4.57 5.14 3.93 -37.40%
P/NAPS 0.85 0.76 0.76 0.80 0.82 0.72 0.74 9.70%

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