[UMCCA] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 36.58%
YoY- 418.26%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 560,924 615,136 517,444 369,470 240,644 187,656 302,560 10.83%
PBT 48,392 108,352 151,194 23,616 151,604 -68,540 53,492 -1.65%
Tax -17,768 -32,388 -35,490 -5,488 -6,678 3,888 -16,884 0.85%
NP 30,624 75,964 115,704 18,128 144,926 -64,652 36,608 -2.92%
-
NP to SH 32,798 80,024 113,882 21,974 147,674 -61,126 38,376 -2.58%
-
Tax Rate 36.72% 29.89% 23.47% 23.24% 4.40% - 31.56% -
Total Cost 530,300 539,172 401,740 351,342 95,718 252,308 265,952 12.18%
-
Net Worth 1,432,723 1,422,235 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 -3.17%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 20,976 20,976 20,976 12,586 8,387 8,387 25,138 -2.97%
Div Payout % 63.96% 26.21% 18.42% 57.28% 5.68% 0.00% 65.51% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 1,432,723 1,422,235 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 -3.17%
NOSH 209,769 209,769 209,769 209,769 209,691 209,681 209,568 0.01%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 5.46% 12.35% 22.36% 4.91% 60.22% -34.45% 12.10% -
ROE 2.29% 5.63% 8.39% 1.67% 10.67% -4.05% 2.21% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 267.40 293.24 246.67 176.13 114.76 89.50 144.43 10.80%
EPS 15.64 38.14 54.28 10.48 70.42 -29.16 18.34 -2.61%
DPS 10.00 10.00 10.00 6.00 4.00 4.00 12.00 -2.99%
NAPS 6.83 6.78 6.47 6.26 6.60 7.19 8.30 -3.19%
Adjusted Per Share Value based on latest NOSH - 209,769
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 267.40 293.24 246.67 176.13 114.72 89.46 144.23 10.83%
EPS 15.64 38.14 54.28 10.48 70.40 -29.14 18.29 -2.57%
DPS 10.00 10.00 10.00 6.00 4.00 4.00 11.98 -2.96%
NAPS 6.83 6.78 6.47 6.26 6.5975 7.187 8.2888 -3.17%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 5.04 5.38 5.16 4.75 5.10 5.72 6.76 -
P/RPS 1.88 1.83 2.09 2.70 4.44 6.39 4.68 -14.09%
P/EPS 32.23 14.10 9.50 45.34 7.24 -19.62 36.90 -2.22%
EY 3.10 7.09 10.52 2.21 13.81 -5.10 2.71 2.26%
DY 1.98 1.86 1.94 1.26 0.78 0.70 1.78 1.78%
P/NAPS 0.74 0.79 0.80 0.76 0.77 0.80 0.81 -1.49%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 18/12/23 27/12/22 17/12/21 15/12/20 18/12/19 17/12/18 18/12/17 -
Price 4.93 5.50 5.15 5.20 5.35 5.41 6.68 -
P/RPS 1.84 1.88 2.09 2.95 4.66 6.04 4.63 -14.24%
P/EPS 31.53 14.42 9.49 49.64 7.60 -18.56 36.46 -2.39%
EY 3.17 6.94 10.54 2.01 13.16 -5.39 2.74 2.45%
DY 2.03 1.82 1.94 1.15 0.75 0.74 1.80 2.02%
P/NAPS 0.72 0.81 0.80 0.83 0.81 0.75 0.80 -1.73%

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