[UMCCA] YoY Annualized Quarter 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- 51.66%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 369,470 240,644 187,656 302,560 257,318 215,582 234,408 7.87%
PBT 23,616 151,604 -68,540 53,492 62,662 60,986 65,306 -15.58%
Tax -5,488 -6,678 3,888 -16,884 -18,626 -11,890 -12,430 -12.72%
NP 18,128 144,926 -64,652 36,608 44,036 49,096 52,876 -16.32%
-
NP to SH 21,974 147,674 -61,126 38,376 43,768 49,096 52,876 -13.60%
-
Tax Rate 23.24% 4.40% - 31.56% 29.72% 19.50% 19.03% -
Total Cost 351,342 95,718 252,308 265,952 213,282 166,486 181,532 11.62%
-
Net Worth 1,313,155 1,383,961 1,507,607 1,738,742 1,726,032 1,690,806 1,582,556 -3.05%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 12,586 8,387 8,387 25,138 33,474 33,398 33,099 -14.87%
Div Payout % 57.28% 5.68% 0.00% 65.51% 76.48% 68.03% 62.60% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,313,155 1,383,961 1,507,607 1,738,742 1,726,032 1,690,806 1,582,556 -3.05%
NOSH 209,769 209,691 209,681 209,568 209,216 208,741 206,870 0.23%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 4.91% 60.22% -34.45% 12.10% 17.11% 22.77% 22.56% -
ROE 1.67% 10.67% -4.05% 2.21% 2.54% 2.90% 3.34% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 176.13 114.76 89.50 144.43 122.99 103.28 113.31 7.62%
EPS 10.48 70.42 -29.16 18.34 20.92 23.52 25.56 -13.79%
DPS 6.00 4.00 4.00 12.00 16.00 16.00 16.00 -15.06%
NAPS 6.26 6.60 7.19 8.30 8.25 8.10 7.65 -3.28%
Adjusted Per Share Value based on latest NOSH - 209,568
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 176.13 114.72 89.46 144.23 122.67 102.77 111.75 7.87%
EPS 10.48 70.40 -29.14 18.29 20.86 23.40 25.21 -13.59%
DPS 6.00 4.00 4.00 11.98 15.96 15.92 15.78 -14.87%
NAPS 6.26 6.5975 7.187 8.2888 8.2282 8.0603 7.5443 -3.05%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 4.75 5.10 5.72 6.76 5.57 6.06 6.82 -
P/RPS 2.70 4.44 6.39 4.68 4.53 5.87 6.02 -12.49%
P/EPS 45.34 7.24 -19.62 36.90 26.63 25.77 26.68 9.23%
EY 2.21 13.81 -5.10 2.71 3.76 3.88 3.75 -8.42%
DY 1.26 0.78 0.70 1.78 2.87 2.64 2.35 -9.85%
P/NAPS 0.76 0.77 0.80 0.81 0.68 0.75 0.89 -2.59%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 15/12/20 18/12/19 17/12/18 18/12/17 16/12/16 15/12/15 24/12/14 -
Price 5.20 5.35 5.41 6.68 5.69 5.86 6.32 -
P/RPS 2.95 4.66 6.04 4.63 4.63 5.67 5.58 -10.06%
P/EPS 49.64 7.60 -18.56 36.46 27.20 24.91 24.73 12.30%
EY 2.01 13.16 -5.39 2.74 3.68 4.01 4.04 -10.97%
DY 1.15 0.75 0.74 1.80 2.81 2.73 2.53 -12.30%
P/NAPS 0.83 0.81 0.75 0.80 0.69 0.72 0.83 0.00%

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
Post a Comment