[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	139.05	99.05	70.22	102.71	97.45	75.23	78.69	9.94%
YoY %	40.38%	41.06%	-31.63%	5.40%	29.54%	-4.40%	-	-
Horiz. %	176.71%	125.87%	89.24%	130.52%	123.84%	95.60%	100.00%	-
EPS	11.78	36.73	-13.44	18.74	26.48	18.75	17.75	-6.59%
YoY %	-67.93%	373.29%	-171.72%	-29.23%	41.23%	5.63%	-	-
Horiz. %	66.37%	206.93%	-75.72%	105.58%	149.18%	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	6.3094	6.6087	7.2165	8.2813	8.2383	8.0531	7.5202	-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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos