[UMCCA] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 453.88%
YoY- 299.86%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 669,760 459,472 347,144 173,320 160,020 281,160 216,860 20.66%
PBT 127,156 109,016 7,624 160,712 -83,796 34,964 22,468 33.47%
Tax -33,144 -23,892 3,328 -15,900 7,256 -11,576 -9,332 23.50%
NP 94,012 85,124 10,952 144,812 -76,540 23,388 13,136 38.79%
-
NP to SH 97,212 83,380 14,216 147,788 -73,944 25,304 13,524 38.90%
-
Tax Rate 26.07% 21.92% -43.65% 9.89% - 33.11% 41.53% -
Total Cost 575,748 374,348 336,192 28,508 236,560 257,772 203,724 18.89%
-
Net Worth 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 -3.08%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 -3.08%
NOSH 209,769 209,769 209,769 209,691 209,681 209,470 208,703 0.08%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 14.04% 18.53% 3.15% 83.55% -47.83% 8.32% 6.06% -
ROE 6.92% 6.32% 1.08% 10.98% -4.86% 1.46% 0.80% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 319.28 219.04 165.49 82.65 76.32 134.22 103.91 20.56%
EPS 46.36 39.76 6.76 70.48 -35.28 12.08 6.48 38.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.70 6.29 6.25 6.42 7.26 8.25 8.13 -3.17%
Adjusted Per Share Value based on latest NOSH - 209,691
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 319.25 219.02 165.47 82.62 76.28 134.02 103.37 20.66%
EPS 46.34 39.74 6.78 70.45 -35.25 12.06 6.45 38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6993 6.2894 6.2494 6.417 7.2562 8.2374 8.0879 -3.08%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 5.31 5.08 4.58 5.10 6.10 6.35 5.78 -
P/RPS 1.66 2.32 2.77 6.17 7.99 4.73 5.56 -18.23%
P/EPS 11.46 12.78 67.58 7.24 -17.30 52.57 89.20 -28.95%
EY 8.73 7.82 1.48 13.82 -5.78 1.90 1.12 40.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.73 0.79 0.84 0.77 0.71 1.79%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 21/09/22 23/09/21 24/09/20 25/09/19 26/09/18 19/09/17 22/09/16 -
Price 5.43 5.02 4.70 5.15 6.14 6.78 5.71 -
P/RPS 1.70 2.29 2.84 6.23 8.05 5.05 5.50 -17.76%
P/EPS 11.72 12.63 69.35 7.31 -17.41 56.13 88.12 -28.54%
EY 8.53 7.92 1.44 13.69 -5.74 1.78 1.13 40.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.75 0.80 0.85 0.82 0.70 2.46%

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