[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

22-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 104.85%

YoY- -29.24%

Quarter Report

3Q ended 31 January 2018 Results - final version.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Cumulative Result
Revenue	291,712	207,795	147,307	215,470	204,430	157,835	165,086	9.94%
YoY %	40.38%	41.06%	-31.63%	5.40%	29.52%	-4.39%	-	-
Horiz. %	176.70%	125.87%	89.23%	130.52%	123.83%	95.61%	100.00%	-
PBT	29,602	79,836	-30,975	50,115	70,771	46,666	45,719	-6.98%
YoY %	-62.92%	357.74%	-161.81%	-29.19%	51.65%	2.07%	-	-
Horiz. %	64.75%	174.62%	-67.75%	109.62%	154.80%	102.07%	100.00%	-
Tax	-6,267	-3,620	914	-12,953	-14,934	-7,322	-8,472	-4.89%
YoY %	-73.12%	-496.06%	107.06%	13.27%	-103.96%	13.57%	-	-
Horiz. %	73.97%	42.73%	-10.79%	152.89%	176.27%	86.43%	100.00%	-
NP	23,335	76,216	-30,061	37,162	55,837	39,344	37,247	-7.49%
YoY %	-69.38%	353.54%	-180.89%	-33.45%	41.92%	5.63%	-	-
Horiz. %	62.65%	204.62%	-80.71%	99.77%	149.91%	105.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,713	77,058	-28,206	39,307	55,553	39,344	37,247	-6.60%
YoY %	-67.93%	373.20%	-171.76%	-29.24%	41.20%	5.63%	-	-
Horiz. %	66.35%	206.88%	-75.73%	105.53%	149.15%	105.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.17%	4.53%	-	25.85%	21.10%	15.69%	18.53%	-
YoY %	367.33%	0.00%	-	22.51%	34.48%	-15.33%	-	-
Horiz. %	114.25%	24.45%	-	139.50%	113.87%	84.67%	100.00%	-
Total Cost	268,377	131,579	177,368	178,308	148,593	118,491	127,839	13.14%
YoY %	103.97%	-25.82%	-0.53%	20.00%	25.40%	-7.31%	-	-
Horiz. %	209.93%	102.93%	138.74%	139.48%	116.23%	92.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,323,643	1,386,427	1,513,940	1,737,335	1,728,315	1,689,453	1,577,666	-2.88%
YoY %	-4.53%	-8.42%	-12.86%	0.52%	2.30%	7.09%	-	-
Horiz. %	83.90%	87.88%	95.96%	110.12%	109.55%	107.09%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	6,293	4,194	4,193	12,574	16,739	16,706	16,563	-14.88%
YoY %	50.05%	0.02%	-66.65%	-24.88%	0.20%	0.86%	-	-
Horiz. %	37.99%	25.32%	25.32%	75.92%	101.06%	100.86%	100.00%	-
Div Payout %	25.46%	5.44%	0.00%	31.99%	30.13%	42.46%	44.47%	-
YoY %	368.01%	0.00%	0.00%	6.17%	-29.04%	-4.52%	-	-
Horiz. %	57.25%	12.23%	0.00%	71.94%	67.75%	95.48%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	1,323,643	1,386,427	1,513,940	1,737,335	1,728,315	1,689,453	1,577,666	-2.88%
YoY %	-4.53%	-8.42%	-12.86%	0.52%	2.30%	7.09%	-	-
Horiz. %	83.90%	87.88%	95.96%	110.12%	109.55%	107.09%	100.00%	-
NOSH	209,769	209,769	209,681	209,660	209,239	208,832	207,042	0.21%
YoY %	0.00%	0.04%	0.01%	0.20%	0.19%	0.86%	-	-
Horiz. %	101.32%	101.32%	101.27%	101.26%	101.06%	100.86%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	8.00%	36.68%	-20.41%	17.25%	27.31%	24.93%	22.56%	-
YoY %	-78.19%	279.72%	-218.32%	-36.84%	9.55%	10.51%	-	-
Horiz. %	35.46%	162.59%	-90.47%	76.46%	121.05%	110.51%	100.00%	-
ROE	1.87%	5.56%	-1.86%	2.26%	3.21%	2.33%	2.36%	-
YoY %	-66.37%	398.92%	-182.30%	-29.60%	37.77%	-1.27%	-	-
Horiz. %	79.24%	235.59%	-78.81%	95.76%	136.02%	98.73%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	139.06	99.07	70.25	102.82	97.70	75.58	79.74	9.70%
YoY %	40.37%	41.02%	-31.68%	5.24%	29.27%	-5.22%	-	-
Horiz. %	174.39%	124.24%	88.10%	128.94%	122.52%	94.78%	100.00%	-
EPS	11.78	36.75	-13.45	18.77	26.55	18.84	17.99	-6.80%
YoY %	-67.95%	373.23%	-171.66%	-29.30%	40.92%	4.72%	-	-
Horiz. %	65.48%	204.28%	-74.76%	104.34%	147.58%	104.72%	100.00%	-
DPS	3.00	2.00	2.00	6.00	8.00	8.00	8.00	-15.06%
YoY %	50.00%	0.00%	-66.67%	-25.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	25.00%	25.00%	75.00%	100.00%	100.00%	100.00%	-
NAPS	6.31	6.61	7.22	8.29	8.26	8.09	7.62	-3.09%
YoY %	-4.54%	-8.45%	-12.91%	0.36%	2.10%	6.17%	-	-
Horiz. %	82.81%	86.75%	94.75%	108.79%	108.40%	106.17%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 209,660
RPS	139.06	99.06	70.22	102.72	97.45	75.24	78.70	9.94%
YoY %	40.38%	41.07%	-31.64%	5.41%	29.52%	-4.40%	-	-
Horiz. %	176.70%	125.87%	89.22%	130.52%	123.82%	95.60%	100.00%	-
EPS	11.78	36.73	-13.45	18.74	26.48	18.76	17.76	-6.60%
YoY %	-67.93%	373.09%	-171.77%	-29.23%	41.15%	5.63%	-	-
Horiz. %	66.33%	206.81%	-75.73%	105.52%	149.10%	105.63%	100.00%	-
DPS	3.00	2.00	2.00	5.99	7.98	7.96	7.90	-14.89%
YoY %	50.00%	0.00%	-66.61%	-24.94%	0.25%	0.76%	-	-
Horiz. %	37.97%	25.32%	25.32%	75.82%	101.01%	100.76%	100.00%	-
NAPS	6.31	6.6093	7.2172	8.2821	8.2391	8.0539	7.521	-2.88%
YoY %	-4.53%	-8.42%	-12.86%	0.52%	2.30%	7.09%	-	-
Horiz. %	83.90%	87.88%	95.96%	110.12%	109.55%	107.09%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	-
Price	5.05	5.25	5.46	6.43	5.80	5.94	6.35	-
P/RPS	3.63	5.30	7.77	6.25	5.94	7.86	7.96	-12.25%
YoY %	-31.51%	-31.79%	24.32%	5.22%	-24.43%	-1.26%	-	-
Horiz. %	45.60%	66.58%	97.61%	78.52%	74.62%	98.74%	100.00%	-
P/EPS	42.87	14.29	-40.59	34.28	21.85	31.53	35.30	3.28%
YoY %	200.00%	135.21%	-218.41%	56.89%	-30.70%	-10.68%	-	-
Horiz. %	121.44%	40.48%	-114.99%	97.11%	61.90%	89.32%	100.00%	-
EY	2.33	7.00	-2.46	2.92	4.58	3.17	2.83	-3.18%
YoY %	-66.71%	384.55%	-184.25%	-36.24%	44.48%	12.01%	-	-
Horiz. %	82.33%	247.35%	-86.93%	103.18%	161.84%	112.01%	100.00%	-
DY	0.59	0.38	0.37	0.93	1.38	1.35	1.26	-11.86%
YoY %	55.26%	2.70%	-60.22%	-32.61%	2.22%	7.14%	-	-
Horiz. %	46.83%	30.16%	29.37%	73.81%	109.52%	107.14%	100.00%	-
P/NAPS	0.80	0.79	0.76	0.78	0.70	0.73	0.83	-0.61%
YoY %	1.27%	3.95%	-2.56%	11.43%	-4.11%	-12.05%	-	-
Horiz. %	96.39%	95.18%	91.57%	93.98%	84.34%	87.95%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	16/03/21	26/03/20	21/03/19	22/03/18	28/03/17	29/03/16	25/03/15	-
Price	5.10	4.05	5.40	6.30	6.10	6.03	6.40	-
P/RPS	3.67	4.09	7.69	6.13	6.24	7.98	8.03	-12.22%
YoY %	-10.27%	-46.81%	25.45%	-1.76%	-21.80%	-0.62%	-	-
Horiz. %	45.70%	50.93%	95.77%	76.34%	77.71%	99.38%	100.00%	-
P/EPS	43.29	11.02	-40.14	33.59	22.98	32.01	35.58	3.31%
YoY %	292.83%	127.45%	-219.50%	46.17%	-28.21%	-10.03%	-	-
Horiz. %	121.67%	30.97%	-112.82%	94.41%	64.59%	89.97%	100.00%	-
EY	2.31	9.07	-2.49	2.98	4.35	3.12	2.81	-3.20%
YoY %	-74.53%	464.26%	-183.56%	-31.49%	39.42%	11.03%	-	-
Horiz. %	82.21%	322.78%	-88.61%	106.05%	154.80%	111.03%	100.00%	-
DY	0.59	0.49	0.37	0.95	1.31	1.33	1.25	-11.75%
YoY %	20.41%	32.43%	-61.05%	-27.48%	-1.50%	6.40%	-	-
Horiz. %	47.20%	39.20%	29.60%	76.00%	104.80%	106.40%	100.00%	-
P/NAPS	0.81	0.61	0.75	0.76	0.74	0.75	0.84	-0.60%
YoY %	32.79%	-18.67%	-1.32%	2.70%	-1.33%	-10.71%	-	-
Horiz. %	96.43%	72.62%	89.29%	90.48%	88.10%	89.29%	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

Latest Videos

New IPO: MKH Oil Palm (East Kalimantan) Holdings Berhad

MQ Trader

MQ Trading Signals

2024-04-16 14:30:00

ADX

30 Mins

SELL

2024-04-16 14:30:00

EMA 5

10 Mins

SELL

2024-04-16 14:30:00

ADX

10 Mins

SELL

2024-04-16 14:30:00

MACD/RSI

10 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

352

HLIND

HONG LEONG INDUSTRIES BHD

321

PTRANS

PERAK TRANSIT BERHAD

314

MPI

MALAYSIAN PACIFIC INDUSTRIES

307

DNEX

DAGANG NEXCHANGE BERHAD

262

PBBANK

PUBLIC BANK BHD

225

GENTING

GENTING BHD

207

GENM

GENTING MALAYSIA BERHAD

196

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

186

Daily Stocks

TWL

0.03

-0.005

166,381,800

HSI-CVM

0.15

-0.05

154,813,400

SAPNRG

0.05

0.00

122,027,100

HSI-HSY

0.22

+0.07

89,966,100

HSI-HUE

0.17

+0.035

82,850,900

HSI-CVH

0.225

-0.08

77,549,200

VELESTO

0.27

-0.005

80,003,000

BPURI

0.08

0.00

64,073,600

MRCB

0.655

-0.035

63,862,300

DNEX

0.40

-0.01

57,136,100

More active Stocks

NESTLE

122.90

+0.80

101,400

HSI-HS9

1.31

+0.18

2,000

UTDPLT

25.00

+0.16

523,200

CDB

4.20

+0.12

4,597,100

ECOWLD-C23

0.38

+0.145

32,400

HSI-HS5

0.985

+0.135

8,000

GOLDETF

3.66

+0.11

134,000

PMETAL

5.32

+0.10

14,690,200

IHS046000824

103.50

+0.10

HSI-HS2

0.61

+0.095

1,583,600

More gainer Stocks

DLADY

31.56

-2.06

103,400

AJI

18.70

-0.62

62,700

HEIM

22.50

-0.54

334,100

ALLIANZ

20.88

-0.10

24,800

NVIDIA-C1

4.42

-0.23

28,100

THETA

1.53

-0.21

9,753,700

CARLSBG

18.50

-0.20

209,100

MPI

30.80

-0.20

123,100

GENP

6.00

-0.19

659,500

SP500-C38

0.395

-0.185

2,200

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