[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
16-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 124.93%
YoY- -67.93%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 424,154 469,198 406,511 291,712 207,795 147,307 215,470 11.94%
PBT 50,562 68,821 114,997 29,602 79,836 -30,975 50,115 0.14%
Tax -16,364 -21,170 -26,961 -6,267 -3,620 914 -12,953 3.97%
NP 34,198 47,651 88,036 23,335 76,216 -30,061 37,162 -1.37%
-
NP to SH 35,368 52,724 87,180 24,713 77,058 -28,206 39,307 -1.74%
-
Tax Rate 32.36% 30.76% 23.44% 21.17% 4.53% - 25.85% -
Total Cost 389,956 421,547 318,475 268,377 131,579 177,368 178,308 13.92%
-
Net Worth 1,441,114 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 -3.06%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 10,488 10,488 10,488 6,293 4,194 4,193 12,574 -2.97%
Div Payout % 29.66% 19.89% 12.03% 25.46% 5.44% 0.00% 31.99% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 1,441,114 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 -3.06%
NOSH 209,769 209,769 209,769 209,769 209,769 209,681 209,660 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 8.06% 10.16% 21.66% 8.00% 36.68% -20.41% 17.25% -
ROE 2.45% 3.73% 6.34% 1.87% 5.56% -1.86% 2.26% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 202.20 223.67 193.79 139.06 99.07 70.25 102.82 11.92%
EPS 16.86 25.13 41.56 11.78 36.75 -13.45 18.77 -1.77%
DPS 5.00 5.00 5.00 3.00 2.00 2.00 6.00 -2.99%
NAPS 6.87 6.74 6.56 6.31 6.61 7.22 8.29 -3.08%
Adjusted Per Share Value based on latest NOSH - 209,769
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 202.20 223.67 193.79 139.06 99.06 70.22 102.72 11.94%
EPS 16.86 25.13 41.56 11.78 36.73 -13.45 18.74 -1.74%
DPS 5.00 5.00 5.00 3.00 2.00 2.00 5.99 -2.96%
NAPS 6.87 6.74 6.56 6.31 6.6093 7.2172 8.2821 -3.06%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 4.98 5.48 5.13 5.05 5.25 5.46 6.43 -
P/RPS 2.46 2.45 2.65 3.63 5.30 7.77 6.25 -14.38%
P/EPS 29.54 21.80 12.34 42.87 14.29 -40.59 34.28 -2.44%
EY 3.39 4.59 8.10 2.33 7.00 -2.46 2.92 2.51%
DY 1.00 0.91 0.97 0.59 0.38 0.37 0.93 1.21%
P/NAPS 0.72 0.81 0.78 0.80 0.79 0.76 0.78 -1.32%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 27/03/23 23/03/22 16/03/21 26/03/20 21/03/19 22/03/18 -
Price 5.00 5.35 5.42 5.10 4.05 5.40 6.30 -
P/RPS 2.47 2.39 2.80 3.67 4.09 7.69 6.13 -14.05%
P/EPS 29.66 21.29 13.04 43.29 11.02 -40.14 33.59 -2.05%
EY 3.37 4.70 7.67 2.31 9.07 -2.49 2.98 2.07%
DY 1.00 0.93 0.92 0.59 0.49 0.37 0.95 0.85%
P/NAPS 0.73 0.79 0.83 0.81 0.61 0.75 0.76 -0.66%

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