[UMCCA] YoY Annualized Quarter Result on 30-Apr-2020 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -84.65%
YoY- 137.77%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 604,497 553,962 398,069 293,982 203,741 277,728 274,709 14.04%
PBT 79,456 141,891 25,046 8,433 -48,730 58,603 98,888 -3.57%
Tax -25,081 -36,302 -14,695 5,621 4,820 -12,386 -12,999 11.57%
NP 54,375 105,589 10,351 14,054 -43,910 46,217 85,889 -7.33%
-
NP to SH 60,375 105,898 13,186 15,772 -41,762 47,826 84,554 -5.45%
-
Tax Rate 31.57% 25.58% 58.67% -66.65% - 21.14% 13.15% -
Total Cost 550,122 448,373 387,718 279,928 247,651 231,511 188,820 19.49%
-
Net Worth 1,432,723 1,399,160 1,308,959 1,317,350 1,467,838 1,671,077 1,755,526 -3.32%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 25,172 31,465 20,976 16,781 16,775 25,160 48,125 -10.23%
Div Payout % 41.69% 29.71% 159.08% 106.40% 0.00% 52.61% 56.92% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 1,432,723 1,399,160 1,308,959 1,317,350 1,467,838 1,671,077 1,755,526 -3.32%
NOSH 209,769 209,769 209,769 209,769 209,691 209,672 209,240 0.04%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 9.00% 19.06% 2.60% 4.78% -21.55% 16.64% 31.27% -
ROE 4.21% 7.57% 1.01% 1.20% -2.85% 2.86% 4.82% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 288.17 264.08 189.77 140.15 97.16 132.46 131.29 13.99%
EPS 28.78 50.48 6.29 7.52 -19.92 22.83 40.41 -5.49%
DPS 12.00 15.00 10.00 8.00 8.00 12.00 23.00 -10.27%
NAPS 6.83 6.67 6.24 6.28 7.00 7.97 8.39 -3.36%
Adjusted Per Share Value based on latest NOSH - 209,769
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 288.14 264.06 189.75 140.13 97.12 132.38 130.94 14.04%
EPS 28.78 50.48 6.29 7.52 -19.91 22.80 40.30 -5.45%
DPS 12.00 15.00 10.00 8.00 8.00 11.99 22.94 -10.23%
NAPS 6.8293 6.6693 6.2394 6.2794 6.9967 7.9655 8.368 -3.32%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 5.38 5.68 5.10 4.40 5.36 6.10 6.18 -
P/RPS 1.87 2.15 2.69 3.14 5.52 4.61 4.71 -14.26%
P/EPS 18.69 11.25 81.13 58.52 -26.91 26.74 15.29 3.40%
EY 5.35 8.89 1.23 1.71 -3.72 3.74 6.54 -3.29%
DY 2.23 2.64 1.96 1.82 1.49 1.97 3.72 -8.17%
P/NAPS 0.79 0.85 0.82 0.70 0.77 0.77 0.74 1.09%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 28/06/22 24/06/21 23/06/20 26/06/19 28/06/18 22/06/17 -
Price 5.20 5.49 5.18 4.54 5.25 6.08 6.03 -
P/RPS 1.80 2.08 2.73 3.24 5.40 4.59 4.59 -14.43%
P/EPS 18.07 10.87 82.41 60.38 -26.36 26.65 14.92 3.24%
EY 5.53 9.20 1.21 1.66 -3.79 3.75 6.70 -3.14%
DY 2.31 2.73 1.93 1.76 1.52 1.97 3.81 -7.99%
P/NAPS 0.76 0.82 0.83 0.72 0.75 0.76 0.72 0.90%

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