[UMCCA] YoY Quarter Result on 31-Oct-2017 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 103.32%
YoY- -30.49%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 97,949 76,992 53,823 80,990 74,444 49,865 58,962 8.81%
PBT 9,902 35,624 -13,321 18,005 25,714 15,413 17,178 -8.76%
Tax -3,576 636 130 -5,548 -6,980 -3,161 -3,481 0.44%
NP 6,326 36,260 -13,191 12,457 18,734 12,252 13,697 -12.07%
-
NP to SH 7,433 36,890 -12,077 12,862 18,503 12,252 13,697 -9.67%
-
Tax Rate 36.11% -1.79% - 30.81% 27.14% 20.51% 20.26% -
Total Cost 91,623 40,732 67,014 68,533 55,710 37,613 45,265 12.45%
-
Net Worth 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 1,693,535 1,585,204 -3.08%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 6,293 4,193 4,193 12,569 16,744 16,726 16,577 -14.89%
Div Payout % 84.66% 11.37% 0.00% 97.72% 90.50% 136.52% 121.03% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 1,693,535 1,585,204 -3.08%
NOSH 209,769 209,691 209,681 209,568 209,309 209,078 207,216 0.20%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 6.46% 47.10% -24.51% 15.38% 25.17% 24.57% 23.23% -
ROE 0.57% 2.67% -0.80% 0.74% 1.07% 0.72% 0.86% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 46.69 36.72 25.67 38.66 35.57 23.85 28.45 8.59%
EPS 3.54 17.59 -5.76 6.14 8.84 5.86 6.61 -9.87%
DPS 3.00 2.00 2.00 6.00 8.00 8.00 8.00 -15.06%
NAPS 6.26 6.60 7.19 8.30 8.25 8.10 7.65 -3.28%
Adjusted Per Share Value based on latest NOSH - 209,568
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 46.69 36.70 25.66 38.61 35.49 23.77 28.11 8.81%
EPS 3.54 17.58 -5.76 6.13 8.82 5.84 6.53 -9.69%
DPS 3.00 2.00 2.00 5.99 7.98 7.97 7.90 -14.89%
NAPS 6.2594 6.5969 7.1863 8.288 8.2311 8.0725 7.5562 -3.08%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 4.75 5.10 5.72 6.76 5.57 6.06 6.82 -
P/RPS 10.17 13.89 22.28 17.49 15.66 25.41 23.97 -13.30%
P/EPS 134.05 28.99 -99.31 110.10 63.01 103.41 103.18 4.45%
EY 0.75 3.45 -1.01 0.91 1.59 0.97 0.97 -4.19%
DY 0.63 0.39 0.35 0.89 1.44 1.32 1.17 -9.79%
P/NAPS 0.76 0.77 0.80 0.81 0.68 0.75 0.89 -2.59%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 15/12/20 18/12/19 17/12/18 18/12/17 16/12/16 15/12/15 24/12/14 -
Price 5.20 5.35 5.41 6.68 5.69 5.86 6.32 -
P/RPS 11.14 14.57 21.08 17.28 16.00 24.57 22.21 -10.85%
P/EPS 146.75 30.41 -93.93 108.80 64.37 100.00 95.61 7.39%
EY 0.68 3.29 -1.06 0.92 1.55 1.00 1.05 -6.97%
DY 0.58 0.37 0.37 0.90 1.41 1.37 1.27 -12.23%
P/NAPS 0.83 0.81 0.75 0.80 0.69 0.72 0.83 0.00%

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
Post a Comment