[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2019 [#3]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

21-Mar-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Jan-2019 [#3]

Profit Trend

QoQ- 7.71%

YoY- -171.76%

Quarter Report

3Q ended 31 January 2019 Results - final.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Cumulative Result
Revenue	406,511	291,712	207,795	147,307	215,470	204,430	157,835	17.06%
YoY %	39.35%	40.38%	41.06%	-31.63%	5.40%	29.52%	-	-
Horiz. %	257.55%	184.82%	131.65%	93.33%	136.52%	129.52%	100.00%	-
PBT	114,997	29,602	79,836	-30,975	50,115	70,771	46,666	16.20%
YoY %	288.48%	-62.92%	357.74%	-161.81%	-29.19%	51.65%	-	-
Horiz. %	246.43%	63.43%	171.08%	-66.38%	107.39%	151.65%	100.00%	-
Tax	-26,961	-6,267	-3,620	914	-12,953	-14,934	-7,322	24.24%
YoY %	-330.21%	-73.12%	-496.06%	107.06%	13.27%	-103.96%	-	-
Horiz. %	368.22%	85.59%	49.44%	-12.48%	176.91%	203.96%	100.00%	-
NP	88,036	23,335	76,216	-30,061	37,162	55,837	39,344	14.35%
YoY %	277.27%	-69.38%	353.54%	-180.89%	-33.45%	41.92%	-	-
Horiz. %	223.76%	59.31%	193.72%	-76.41%	94.45%	141.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,180	24,713	77,058	-28,206	39,307	55,553	39,344	14.16%
YoY %	252.77%	-67.93%	373.20%	-171.76%	-29.24%	41.20%	-	-
Horiz. %	221.58%	62.81%	195.86%	-71.69%	99.91%	141.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.44%	21.17%	4.53%	-	25.85%	21.10%	15.69%	-
YoY %	10.72%	367.33%	0.00%	-	22.51%	34.48%	-	-
Horiz. %	149.39%	134.93%	28.87%	-	164.75%	134.48%	100.00%	-
Total Cost	318,475	268,377	131,579	177,368	178,308	148,593	118,491	17.89%
YoY %	18.67%	103.97%	-25.82%	-0.53%	20.00%	25.40%	-	-
Horiz. %	268.78%	226.50%	111.05%	149.69%	150.48%	125.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,376,085	1,323,643	1,386,427	1,513,940	1,737,335	1,728,315	1,689,453	-3.35%
YoY %	3.96%	-4.53%	-8.42%	-12.86%	0.52%	2.30%	-	-
Horiz. %	81.45%	78.35%	82.06%	89.61%	102.83%	102.30%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	10,488	6,293	4,194	4,193	12,574	16,739	16,706	-7.45%
YoY %	66.66%	50.05%	0.02%	-66.65%	-24.88%	0.20%	-	-
Horiz. %	62.78%	37.67%	25.10%	25.10%	75.27%	100.20%	100.00%	-
Div Payout %	12.03%	25.46%	5.44%	0.00%	31.99%	30.13%	42.46%	-
YoY %	-52.75%	368.01%	0.00%	0.00%	6.17%	-29.04%	-	-
Horiz. %	28.33%	59.96%	12.81%	0.00%	75.34%	70.96%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	1,376,085	1,323,643	1,386,427	1,513,940	1,737,335	1,728,315	1,689,453	-3.35%
YoY %	3.96%	-4.53%	-8.42%	-12.86%	0.52%	2.30%	-	-
Horiz. %	81.45%	78.35%	82.06%	89.61%	102.83%	102.30%	100.00%	-
NOSH	209,769	209,769	209,769	209,681	209,660	209,239	208,832	0.07%
YoY %	0.00%	0.00%	0.04%	0.01%	0.20%	0.19%	-	-
Horiz. %	100.45%	100.45%	100.45%	100.41%	100.40%	100.19%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	21.66%	8.00%	36.68%	-20.41%	17.25%	27.31%	24.93%	-
YoY %	170.75%	-78.19%	279.72%	-218.32%	-36.84%	9.55%	-	-
Horiz. %	86.88%	32.09%	147.13%	-81.87%	69.19%	109.55%	100.00%	-
ROE	6.34%	1.87%	5.56%	-1.86%	2.26%	3.21%	2.33%	-
YoY %	239.04%	-66.37%	398.92%	-182.30%	-29.60%	37.77%	-	-
Horiz. %	272.10%	80.26%	238.63%	-79.83%	97.00%	137.77%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	193.79	139.06	99.07	70.25	102.82	97.70	75.58	16.97%
YoY %	39.36%	40.37%	41.02%	-31.68%	5.24%	29.27%	-	-
Horiz. %	256.40%	183.99%	131.08%	92.95%	136.04%	129.27%	100.00%	-
EPS	41.56	11.78	36.75	-13.45	18.77	26.55	18.84	14.08%
YoY %	252.80%	-67.95%	373.23%	-171.66%	-29.30%	40.92%	-	-
Horiz. %	220.59%	62.53%	195.06%	-71.39%	99.63%	140.92%	100.00%	-
DPS	5.00	3.00	2.00	2.00	6.00	8.00	8.00	-7.52%
YoY %	66.67%	50.00%	0.00%	-66.67%	-25.00%	0.00%	-	-
Horiz. %	62.50%	37.50%	25.00%	25.00%	75.00%	100.00%	100.00%	-
NAPS	6.56	6.31	6.61	7.22	8.29	8.26	8.09	-3.43%
YoY %	3.96%	-4.54%	-8.45%	-12.91%	0.36%	2.10%	-	-
Horiz. %	81.09%	78.00%	81.71%	89.25%	102.47%	102.10%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,681
RPS	193.77	139.05	99.05	70.22	102.71	97.45	75.23	17.06%
YoY %	39.35%	40.38%	41.06%	-31.63%	5.40%	29.54%	-	-
Horiz. %	257.57%	184.83%	131.66%	93.34%	136.53%	129.54%	100.00%	-
EPS	41.56	11.78	36.73	-13.44	18.74	26.48	18.75	14.17%
YoY %	252.80%	-67.93%	373.29%	-171.72%	-29.23%	41.23%	-	-
Horiz. %	221.65%	62.83%	195.89%	-71.68%	99.95%	141.23%	100.00%	-
DPS	5.00	3.00	2.00	2.00	5.99	7.98	7.96	-7.45%
YoY %	66.67%	50.00%	0.00%	-66.61%	-24.94%	0.25%	-	-
Horiz. %	62.81%	37.69%	25.13%	25.13%	75.25%	100.25%	100.00%	-
NAPS	6.5594	6.3094	6.6087	7.2165	8.2813	8.2383	8.0531	-3.35%
YoY %	3.96%	-4.53%	-8.42%	-12.86%	0.52%	2.30%	-	-
Horiz. %	81.45%	78.35%	82.06%	89.61%	102.83%	102.30%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	5.13	5.05	5.25	5.46	6.43	5.80	5.94	-
P/RPS	2.65	3.63	5.30	7.77	6.25	5.94	7.86	-16.55%
YoY %	-27.00%	-31.51%	-31.79%	24.32%	5.22%	-24.43%	-	-
Horiz. %	33.72%	46.18%	67.43%	98.85%	79.52%	75.57%	100.00%	-
P/EPS	12.34	42.87	14.29	-40.59	34.28	21.85	31.53	-14.46%
YoY %	-71.22%	200.00%	135.21%	-218.41%	56.89%	-30.70%	-	-
Horiz. %	39.14%	135.97%	45.32%	-128.73%	108.72%	69.30%	100.00%	-
EY	8.10	2.33	7.00	-2.46	2.92	4.58	3.17	16.90%
YoY %	247.64%	-66.71%	384.55%	-184.25%	-36.24%	44.48%	-	-
Horiz. %	255.52%	73.50%	220.82%	-77.60%	92.11%	144.48%	100.00%	-
DY	0.97	0.59	0.38	0.37	0.93	1.38	1.35	-5.35%
YoY %	64.41%	55.26%	2.70%	-60.22%	-32.61%	2.22%	-	-
Horiz. %	71.85%	43.70%	28.15%	27.41%	68.89%	102.22%	100.00%	-
P/NAPS	0.78	0.80	0.79	0.76	0.78	0.70	0.73	1.10%
YoY %	-2.50%	1.27%	3.95%	-2.56%	11.43%	-4.11%	-	-
Horiz. %	106.85%	109.59%	108.22%	104.11%	106.85%	95.89%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	23/03/22	16/03/21	26/03/20	21/03/19	22/03/18	28/03/17	29/03/16	-
Price	5.42	5.10	4.05	5.40	6.30	6.10	6.03	-
P/RPS	2.80	3.67	4.09	7.69	6.13	6.24	7.98	-16.00%
YoY %	-23.71%	-10.27%	-46.81%	25.45%	-1.76%	-21.80%	-	-
Horiz. %	35.09%	45.99%	51.25%	96.37%	76.82%	78.20%	100.00%	-
P/EPS	13.04	43.29	11.02	-40.14	33.59	22.98	32.01	-13.88%
YoY %	-69.88%	292.83%	127.45%	-219.50%	46.17%	-28.21%	-	-
Horiz. %	40.74%	135.24%	34.43%	-125.40%	104.94%	71.79%	100.00%	-
EY	7.67	2.31	9.07	-2.49	2.98	4.35	3.12	16.15%
YoY %	232.03%	-74.53%	464.26%	-183.56%	-31.49%	39.42%	-	-
Horiz. %	245.83%	74.04%	290.71%	-79.81%	95.51%	139.42%	100.00%	-
DY	0.92	0.59	0.49	0.37	0.95	1.31	1.33	-5.95%
YoY %	55.93%	20.41%	32.43%	-61.05%	-27.48%	-1.50%	-	-
Horiz. %	69.17%	44.36%	36.84%	27.82%	71.43%	98.50%	100.00%	-
P/NAPS	0.83	0.81	0.61	0.75	0.76	0.74	0.75	1.70%
YoY %	2.47%	32.79%	-18.67%	-1.32%	2.70%	-1.33%	-	-
Horiz. %	110.67%	108.00%	81.33%	100.00%	101.33%	98.67%	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