[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2018 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- -65.33%
YoY- -259.28%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 258,722 184,735 120,322 93,828 151,280 128,659 107,791 15.69%
PBT 75,597 11,808 75,802 -34,270 26,746 31,331 30,493 16.32%
Tax -17,745 -2,744 -3,339 1,944 -8,442 -9,313 -5,945 19.97%
NP 57,852 9,064 72,463 -32,326 18,304 22,018 24,548 15.34%
-
NP to SH 56,941 10,987 73,837 -30,563 19,188 21,884 24,548 15.03%
-
Tax Rate 23.47% 23.24% 4.40% - 31.56% 29.72% 19.50% -
Total Cost 200,870 175,671 47,859 126,154 132,976 106,641 83,243 15.79%
-
Net Worth 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 1,726,032 1,690,806 -3.59%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 10,488 6,293 4,193 4,193 12,569 16,737 16,699 -7.45%
Div Payout % 18.42% 57.28% 5.68% 0.00% 65.51% 76.48% 68.03% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 1,726,032 1,690,806 -3.59%
NOSH 209,769 209,769 209,691 209,681 209,568 209,216 208,741 0.08%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 22.36% 4.91% 60.22% -34.45% 12.10% 17.11% 22.77% -
ROE 4.20% 0.84% 5.34% -2.03% 1.10% 1.27% 1.45% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 123.34 88.07 57.38 44.75 72.21 61.50 51.64 15.60%
EPS 27.14 5.24 35.21 -14.58 9.17 10.46 11.76 14.94%
DPS 5.00 3.00 2.00 2.00 6.00 8.00 8.00 -7.52%
NAPS 6.47 6.26 6.60 7.19 8.30 8.25 8.10 -3.67%
Adjusted Per Share Value based on latest NOSH - 209,681
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 123.32 88.06 57.35 44.72 72.11 61.33 51.38 15.69%
EPS 27.14 5.24 35.20 -14.57 9.15 10.43 11.70 15.03%
DPS 5.00 3.00 2.00 2.00 5.99 7.98 7.96 -7.45%
NAPS 6.4694 6.2594 6.5969 7.1863 8.288 8.2274 8.0595 -3.59%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 5.16 4.75 5.10 5.72 6.76 5.57 6.06 -
P/RPS 4.18 5.39 8.89 12.78 9.36 9.06 11.74 -15.79%
P/EPS 19.01 90.69 14.48 -39.24 73.80 53.25 51.53 -15.29%
EY 5.26 1.10 6.90 -2.55 1.35 1.88 1.94 18.06%
DY 0.97 0.63 0.39 0.35 0.89 1.44 1.32 -5.00%
P/NAPS 0.80 0.76 0.77 0.80 0.81 0.68 0.75 1.08%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 17/12/21 15/12/20 18/12/19 17/12/18 18/12/17 16/12/16 15/12/15 -
Price 5.15 5.20 5.35 5.41 6.68 5.69 5.86 -
P/RPS 4.18 5.90 9.32 12.09 9.25 9.25 11.35 -15.32%
P/EPS 18.97 99.28 15.19 -37.12 72.93 54.40 49.83 -14.85%
EY 5.27 1.01 6.58 -2.69 1.37 1.84 2.01 17.41%
DY 0.97 0.58 0.37 0.37 0.90 1.41 1.37 -5.58%
P/NAPS 0.80 0.83 0.81 0.75 0.80 0.69 0.72 1.76%

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