[UMCCA] YoY Annualized Quarter Result on 31-Jan-2020 [#3]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

26-Mar-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Jan-2020 [#3]

Profit Trend

QoQ- -30.43%

YoY- 373.2%

Quarter Report

3Q ended 31 January 2020 Results - final.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Annualized Quarter Result
Revenue	625,597	542,014	388,949	277,060	196,409	287,293	272,573	14.84%
YoY %	15.42%	39.35%	40.38%	41.06%	-31.63%	5.40%	-	-
Horiz. %	229.52%	198.85%	142.70%	101.65%	72.06%	105.40%	100.00%	-
PBT	91,761	153,329	39,469	106,448	-41,300	66,820	94,361	-0.46%
YoY %	-40.15%	288.48%	-62.92%	357.74%	-161.81%	-29.19%	-	-
Horiz. %	97.24%	162.49%	41.83%	112.81%	-43.77%	70.81%	100.00%	-
Tax	-28,226	-35,948	-8,356	-4,826	1,218	-17,270	-19,912	5.98%
YoY %	21.48%	-330.21%	-73.15%	-496.22%	107.05%	13.27%	-	-
Horiz. %	141.75%	180.53%	41.96%	24.24%	-6.12%	86.73%	100.00%	-
NP	63,534	117,381	31,113	101,621	-40,081	49,549	74,449	-2.60%
YoY %	-45.87%	277.27%	-69.38%	353.54%	-180.89%	-33.45%	-	-
Horiz. %	85.34%	157.67%	41.79%	136.50%	-53.84%	66.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,298	116,240	32,950	102,744	-37,608	52,409	74,070	-0.86%
YoY %	-39.52%	252.78%	-67.93%	373.20%	-171.76%	-29.24%	-	-
Horiz. %	94.91%	156.93%	44.48%	138.71%	-50.77%	70.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.76%	23.45%	21.17%	4.53%	-	25.85%	21.10%	-
YoY %	31.17%	10.77%	367.33%	0.00%	-	22.51%	-	-
Horiz. %	145.78%	111.14%	100.33%	21.47%	-	122.51%	100.00%	-
Total Cost	562,062	424,633	357,836	175,438	236,490	237,744	198,124	18.97%
YoY %	32.36%	18.67%	103.97%	-25.82%	-0.53%	20.00%	-	-
Horiz. %	283.69%	214.33%	180.61%	88.55%	119.36%	120.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,413,844	1,376,085	1,323,643	1,386,427	1,513,940	1,737,335	1,728,315	-3.29%
YoY %	2.74%	3.96%	-4.53%	-8.42%	-12.86%	0.52%	-	-
Horiz. %	81.80%	79.62%	76.59%	80.22%	87.60%	100.52%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	13,984	13,984	8,390	5,593	5,591	16,765	22,318	-7.49%
YoY %	0.00%	66.67%	50.01%	0.04%	-66.65%	-24.88%	-	-
Horiz. %	62.66%	62.66%	37.59%	25.06%	25.05%	75.12%	100.00%	-
Div Payout %	19.89%	12.03%	25.46%	5.44%	0.00%	31.99%	30.13%	-
YoY %	65.34%	-52.75%	368.01%	0.00%	0.00%	6.17%	-	-
Horiz. %	66.01%	39.93%	84.50%	18.06%	0.00%	106.17%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	1,413,844	1,376,085	1,323,643	1,386,427	1,513,940	1,737,335	1,728,315	-3.29%
YoY %	2.74%	3.96%	-4.53%	-8.42%	-12.86%	0.52%	-	-
Horiz. %	81.80%	79.62%	76.59%	80.22%	87.60%	100.52%	100.00%	-
NOSH	209,769	209,769	209,769	209,769	209,681	209,660	209,239	0.04%
YoY %	0.00%	0.00%	0.00%	0.04%	0.01%	0.20%	-	-
Horiz. %	100.25%	100.25%	100.25%	100.25%	100.21%	100.20%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	10.16%	21.66%	8.00%	36.68%	-20.41%	17.25%	27.31%	-
YoY %	-53.09%	170.75%	-78.19%	279.72%	-218.32%	-36.84%	-	-
Horiz. %	37.20%	79.31%	29.29%	134.31%	-74.73%	63.16%	100.00%	-
ROE	4.97%	8.45%	2.49%	7.41%	-2.48%	3.02%	4.29%	-
YoY %	-41.18%	239.36%	-66.40%	398.79%	-182.12%	-29.60%	-	-
Horiz. %	115.85%	196.97%	58.04%	172.73%	-57.81%	70.40%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	298.23	258.39	185.42	132.09	93.67	137.09	130.27	14.79%
YoY %	15.42%	39.35%	40.37%	41.02%	-31.67%	5.24%	-	-
Horiz. %	228.93%	198.35%	142.34%	101.40%	71.90%	105.24%	100.00%	-
EPS	33.51	55.41	15.71	49.00	-17.93	25.03	35.40	-0.90%
YoY %	-39.52%	252.71%	-67.94%	373.28%	-171.63%	-29.29%	-	-
Horiz. %	94.66%	156.53%	44.38%	138.42%	-50.65%	70.71%	100.00%	-
DPS	6.67	6.67	4.00	2.67	2.67	8.00	10.67	-7.52%
YoY %	0.00%	66.75%	49.81%	0.00%	-66.62%	-25.02%	-	-
Horiz. %	62.51%	62.51%	37.49%	25.02%	25.02%	74.98%	100.00%	-
NAPS	6.74	6.56	6.31	6.61	7.22	8.29	8.26	-3.33%
YoY %	2.74%	3.96%	-4.54%	-8.45%	-12.91%	0.36%	-	-
Horiz. %	81.60%	79.42%	76.39%	80.02%	87.41%	100.36%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,769
RPS	298.23	258.39	185.42	132.08	93.63	136.96	129.94	14.84%
YoY %	15.42%	39.35%	40.38%	41.07%	-31.64%	5.40%	-	-
Horiz. %	229.51%	198.85%	142.70%	101.65%	72.06%	105.40%	100.00%	-
EPS	33.51	55.41	15.71	48.98	-17.93	24.98	35.31	-0.86%
YoY %	-39.52%	252.71%	-67.93%	373.17%	-171.78%	-29.26%	-	-
Horiz. %	94.90%	156.92%	44.49%	138.71%	-50.78%	70.74%	100.00%	-
DPS	6.67	6.67	4.00	2.67	2.67	7.99	10.64	-7.48%
YoY %	0.00%	66.75%	49.81%	0.00%	-66.58%	-24.91%	-	-
Horiz. %	62.69%	62.69%	37.59%	25.09%	25.09%	75.09%	100.00%	-
NAPS	6.74	6.56	6.31	6.6093	7.2172	8.2821	8.2391	-3.29%
YoY %	2.74%	3.96%	-4.53%	-8.42%	-12.86%	0.52%	-	-
Horiz. %	81.81%	79.62%	76.59%	80.22%	87.60%	100.52%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	5.48	5.13	5.05	5.25	5.46	6.43	5.80	-
P/RPS	1.84	1.99	2.72	3.97	5.83	4.69	4.45	-13.68%
YoY %	-7.54%	-26.84%	-31.49%	-31.90%	24.31%	5.39%	-	-
Horiz. %	41.35%	44.72%	61.12%	89.21%	131.01%	105.39%	100.00%	-
P/EPS	16.35	9.26	32.15	10.72	-30.44	25.71	16.38	-0.03%
YoY %	76.57%	-71.20%	199.91%	135.22%	-218.40%	56.96%	-	-
Horiz. %	99.82%	56.53%	196.28%	65.45%	-185.84%	156.96%	100.00%	-
EY	6.12	10.80	3.11	9.33	-3.28	3.89	6.10	0.05%
YoY %	-43.33%	247.27%	-66.67%	384.45%	-184.32%	-36.23%	-	-
Horiz. %	100.33%	177.05%	50.98%	152.95%	-53.77%	63.77%	100.00%	-
DY	1.22	1.30	0.79	0.51	0.49	1.24	1.84	-6.61%
YoY %	-6.15%	64.56%	54.90%	4.08%	-60.48%	-32.61%	-	-
Horiz. %	66.30%	70.65%	42.93%	27.72%	26.63%	67.39%	100.00%	-
P/NAPS	0.81	0.78	0.80	0.79	0.76	0.78	0.70	2.46%
YoY %	3.85%	-2.50%	1.27%	3.95%	-2.56%	11.43%	-	-
Horiz. %	115.71%	111.43%	114.29%	112.86%	108.57%	111.43%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	27/03/23	23/03/22	16/03/21	26/03/20	21/03/19	22/03/18	28/03/17	-
Price	5.35	5.42	5.10	4.05	5.40	6.30	6.10	-
P/RPS	1.79	2.10	2.75	3.07	5.77	4.60	4.68	-14.79%
YoY %	-14.76%	-23.64%	-10.42%	-46.79%	25.43%	-1.71%	-	-
Horiz. %	38.25%	44.87%	58.76%	65.60%	123.29%	98.29%	100.00%	-
P/EPS	15.96	9.78	32.47	8.27	-30.11	25.19	17.23	-1.26%
YoY %	63.19%	-69.88%	292.62%	127.47%	-219.53%	46.20%	-	-
Horiz. %	92.63%	56.76%	188.45%	48.00%	-174.75%	146.20%	100.00%	-
EY	6.26	10.22	3.08	12.09	-3.32	3.97	5.80	1.27%
YoY %	-38.75%	231.82%	-74.52%	464.16%	-183.63%	-31.55%	-	-
Horiz. %	107.93%	176.21%	53.10%	208.45%	-57.24%	68.45%	100.00%	-
DY	1.25	1.23	0.78	0.66	0.49	1.27	1.75	-5.45%
YoY %	1.63%	57.69%	18.18%	34.69%	-61.42%	-27.43%	-	-
Horiz. %	71.43%	70.29%	44.57%	37.71%	28.00%	72.57%	100.00%	-
P/NAPS	0.79	0.83	0.81	0.61	0.75	0.76	0.74	1.09%
YoY %	-4.82%	2.47%	32.79%	-18.67%	-1.32%	2.70%	-	-
Horiz. %	106.76%	112.16%	109.46%	82.43%	101.35%	102.70%	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

415

PTRANS

PERAK TRANSIT BERHAD

390

HLIND

HONG LEONG INDUSTRIES BHD

387

YTLPOWR

YTL POWER INTERNATIONAL BHD

278

SAPNRG

SAPURA ENERGY BERHAD

250

MYEG

MY E.G. SERVICES BHD

206

DNEX

DAGANG NEXCHANGE BERHAD

203

GENTING

GENTING BHD

192

MAYBANK

MALAYAN BANKING BHD

181

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