[UMCCA] YoY Annualized Quarter Result on 31-Jan-2016 [#3]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

29-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- 6.85%

YoY- 5.63%

Quarter Report

3Q ended 31 January 2016 Results - final.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Annualized Quarter Result
Revenue	196,409	287,293	272,573	210,446	220,114	241,193	215,801	-1.55%
YoY %	-31.63%	5.40%	29.52%	-4.39%	-8.74%	11.77%	-	-
Horiz. %	91.01%	133.13%	126.31%	97.52%	102.00%	111.77%	100.00%	-
PBT	-41,300	66,820	94,361	62,221	60,958	85,046	96,013	-
YoY %	-161.81%	-29.19%	51.65%	2.07%	-28.32%	-11.42%	-	-
Horiz. %	-43.02%	69.59%	98.28%	64.80%	63.49%	88.58%	100.00%	-
Tax	1,218	-17,270	-19,912	-9,762	-11,296	-13,320	-17,413	-
YoY %	107.05%	13.27%	-103.97%	13.58%	15.20%	23.51%	-	-
Horiz. %	-6.99%	99.18%	114.35%	56.06%	64.87%	76.49%	100.00%	-
NP	-40,081	49,549	74,449	52,458	49,662	71,726	78,600	-
YoY %	-180.89%	-33.45%	41.92%	5.63%	-30.76%	-8.75%	-	-
Horiz. %	-50.99%	63.04%	94.72%	66.74%	63.18%	91.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-37,608	52,409	74,070	52,458	49,662	71,726	78,600	-
YoY %	-171.76%	-29.24%	41.20%	5.63%	-30.76%	-8.75%	-	-
Horiz. %	-47.85%	66.68%	94.24%	66.74%	63.18%	91.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	25.85%	21.10%	15.69%	18.53%	15.66%	18.14%	-
YoY %	-	22.51%	34.48%	-15.33%	18.33%	-13.67%	-	-
Horiz. %	-	142.50%	116.32%	86.49%	102.15%	86.33%	100.00%	-
Total Cost	236,490	237,744	198,124	157,988	170,452	169,466	137,201	9.49%
YoY %	-0.53%	20.00%	25.40%	-7.31%	0.58%	23.52%	-	-
Horiz. %	172.37%	173.28%	144.40%	115.15%	124.24%	123.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,513,940	1,737,335	1,728,315	1,689,453	1,577,666	1,553,438	1,066,811	6.00%
YoY %	-12.86%	0.52%	2.30%	7.09%	1.56%	45.62%	-	-
Horiz. %	141.91%	162.85%	162.01%	158.36%	147.89%	145.62%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	5,591	16,765	22,318	22,275	22,084	27,397	27,197	-23.16%
YoY %	-66.65%	-24.88%	0.19%	0.86%	-19.39%	0.74%	-	-
Horiz. %	20.56%	61.64%	82.06%	81.90%	81.20%	100.74%	100.00%	-
Div Payout %	0.00%	31.99%	30.13%	42.46%	44.47%	38.20%	34.60%	-
YoY %	0.00%	6.17%	-29.04%	-4.52%	16.41%	10.40%	-	-
Horiz. %	0.00%	92.46%	87.08%	122.72%	128.53%	110.40%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	1,513,940	1,737,335	1,728,315	1,689,453	1,577,666	1,553,438	1,066,811	6.00%
YoY %	-12.86%	0.52%	2.30%	7.09%	1.56%	45.62%	-	-
Horiz. %	141.91%	162.85%	162.01%	158.36%	147.89%	145.62%	100.00%	-
NOSH	209,681	209,660	209,239	208,832	207,042	205,481	203,979	0.46%
YoY %	0.01%	0.20%	0.19%	0.86%	0.76%	0.74%	-	-
Horiz. %	102.80%	102.79%	102.58%	102.38%	101.50%	100.74%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	-20.41%	17.25%	27.31%	24.93%	22.56%	29.74%	36.42%	-
YoY %	-218.32%	-36.84%	9.55%	10.51%	-24.14%	-18.34%	-	-
Horiz. %	-56.04%	47.36%	74.99%	68.45%	61.94%	81.66%	100.00%	-
ROE	-2.48%	3.02%	4.29%	3.11%	3.15%	4.62%	7.37%	-
YoY %	-182.12%	-29.60%	37.94%	-1.27%	-31.82%	-37.31%	-	-
Horiz. %	-33.65%	40.98%	58.21%	42.20%	42.74%	62.69%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	93.67	137.09	130.27	100.77	106.31	117.38	105.80	-2.00%
YoY %	-31.67%	5.24%	29.27%	-5.21%	-9.43%	10.95%	-	-
Horiz. %	88.53%	129.57%	123.13%	95.25%	100.48%	110.95%	100.00%	-
EPS	-17.93	25.03	35.40	25.12	23.99	34.91	38.53	-
YoY %	-171.63%	-29.29%	40.92%	4.71%	-31.28%	-9.40%	-	-
Horiz. %	-46.54%	64.96%	91.88%	65.20%	62.26%	90.60%	100.00%	-
DPS	2.67	8.00	10.67	10.67	10.67	13.33	13.33	-23.49%
YoY %	-66.62%	-25.02%	0.00%	0.00%	-19.95%	0.00%	-	-
Horiz. %	20.03%	60.02%	80.05%	80.05%	80.05%	100.00%	100.00%	-
NAPS	7.22	8.29	8.26	8.09	7.62	7.56	5.23	5.51%
YoY %	-12.91%	0.36%	2.10%	6.17%	0.79%	44.55%	-	-
Horiz. %	138.05%	158.51%	157.93%	154.68%	145.70%	144.55%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 209,278
RPS	93.63	136.96	129.94	100.32	104.93	114.98	102.88	-1.55%
YoY %	-31.64%	5.40%	29.53%	-4.39%	-8.74%	11.76%	-	-
Horiz. %	91.01%	133.13%	126.30%	97.51%	101.99%	111.76%	100.00%	-
EPS	-17.93	24.98	35.31	25.01	23.67	34.19	37.47	-
YoY %	-171.78%	-29.26%	41.18%	5.66%	-30.77%	-8.75%	-	-
Horiz. %	-47.85%	66.67%	94.24%	66.75%	63.17%	91.25%	100.00%	-
DPS	2.67	7.99	10.64	10.62	10.53	13.06	12.97	-23.14%
YoY %	-66.58%	-24.91%	0.19%	0.85%	-19.37%	0.69%	-	-
Horiz. %	20.59%	61.60%	82.04%	81.88%	81.19%	100.69%	100.00%	-
NAPS	7.2172	8.2821	8.2391	8.0539	7.521	7.4055	5.0856	6.00%
YoY %	-12.86%	0.52%	2.30%	7.09%	1.56%	45.62%	-	-
Horiz. %	141.91%	162.85%	162.01%	158.37%	147.89%	145.62%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	5.46	6.43	5.80	5.94	6.35	6.91	7.01	-
P/RPS	5.83	4.69	4.45	5.89	5.97	5.89	6.63	-2.11%
YoY %	24.31%	5.39%	-24.45%	-1.34%	1.36%	-11.16%	-	-
Horiz. %	87.93%	70.74%	67.12%	88.84%	90.05%	88.84%	100.00%	-
P/EPS	-30.44	25.71	16.38	23.65	26.47	19.80	18.19	-
YoY %	-218.40%	56.96%	-30.74%	-10.65%	33.69%	8.85%	-	-
Horiz. %	-167.34%	141.34%	90.05%	130.02%	145.52%	108.85%	100.00%	-
EY	-3.28	3.89	6.10	4.23	3.78	5.05	5.50	-
YoY %	-184.32%	-36.23%	44.21%	11.90%	-25.15%	-8.18%	-	-
Horiz. %	-59.64%	70.73%	110.91%	76.91%	68.73%	91.82%	100.00%	-
DY	0.49	1.24	1.84	1.80	1.68	1.93	1.90	-20.20%
YoY %	-60.48%	-32.61%	2.22%	7.14%	-12.95%	1.58%	-	-
Horiz. %	25.79%	65.26%	96.84%	94.74%	88.42%	101.58%	100.00%	-
P/NAPS	0.76	0.78	0.70	0.73	0.83	0.91	1.34	-9.01%
YoY %	-2.56%	11.43%	-4.11%	-12.05%	-8.79%	-32.09%	-	-
Horiz. %	56.72%	58.21%	52.24%	54.48%	61.94%	67.91%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	21/03/19	22/03/18	28/03/17	29/03/16	25/03/15	20/03/14	28/03/13	-
Price	5.40	6.30	6.10	6.03	6.40	7.18	7.34	-
P/RPS	5.77	4.60	4.68	5.98	6.02	6.12	6.94	-3.02%
YoY %	25.43%	-1.71%	-21.74%	-0.66%	-1.63%	-11.82%	-	-
Horiz. %	83.14%	66.28%	67.44%	86.17%	86.74%	88.18%	100.00%	-
P/EPS	-30.11	25.19	17.23	24.00	26.68	20.57	19.05	-
YoY %	-219.53%	46.20%	-28.21%	-10.04%	29.70%	7.98%	-	-
Horiz. %	-158.06%	132.23%	90.45%	125.98%	140.05%	107.98%	100.00%	-
EY	-3.32	3.97	5.80	4.17	3.75	4.86	5.25	-
YoY %	-183.63%	-31.55%	39.09%	11.20%	-22.84%	-7.43%	-	-
Horiz. %	-63.24%	75.62%	110.48%	79.43%	71.43%	92.57%	100.00%	-
DY	0.49	1.27	1.75	1.77	1.67	1.86	1.82	-19.63%
YoY %	-61.42%	-27.43%	-1.13%	5.99%	-10.22%	2.20%	-	-
Horiz. %	26.92%	69.78%	96.15%	97.25%	91.76%	102.20%	100.00%	-
P/NAPS	0.75	0.76	0.74	0.75	0.84	0.95	1.40	-9.87%
YoY %	-1.32%	2.70%	-1.33%	-10.71%	-11.58%	-32.14%	-	-
Horiz. %	53.57%	54.29%	52.86%	53.57%	60.00%	67.86%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:00:00

ADX

30 Mins

BUY

2024-04-25 15:00:00

EMA 5

10 Mins

BUY

2024-04-25 15:00:00

ADX

10 Mins

BUY

2024-04-25 15:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-25 15:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

PTRANS

PERAK TRANSIT BERHAD

396

HLIND

HONG LEONG INDUSTRIES BHD

393

YTLPOWR

YTL POWER INTERNATIONAL BHD

285

SAPNRG

SAPURA ENERGY BERHAD

245

MYEG

MY E.G. SERVICES BHD

210

DNEX

DAGANG NEXCHANGE BERHAD

209

GENTING

GENTING BHD

197

MAYBANK

MALAYAN BANKING BHD

180

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More