[UMCCA] YoY TTM Result on 30-Apr-2017 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 11.58%
YoY- 41.94%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 293,982 203,741 277,728 274,709 205,736 213,152 244,347 3.12%
PBT 7,893 -48,730 58,603 98,888 70,234 58,437 84,097 -32.56%
Tax 6,161 4,820 -12,386 -12,999 -10,486 -11,253 -13,899 -
NP 14,054 -43,910 46,217 85,889 59,748 47,184 70,198 -23.49%
-
NP to SH 15,772 -41,762 47,826 84,554 59,572 47,184 70,198 -22.01%
-
Tax Rate -78.06% - 21.14% 13.15% 14.93% 19.26% 16.53% -
Total Cost 279,928 247,651 231,511 188,820 145,988 165,968 174,149 8.22%
-
Net Worth 1,317,350 1,467,838 1,671,077 1,755,544 1,709,025 1,678,295 1,444,249 -1.51%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 16,779 16,775 25,149 64,871 33,460 33,173 53,553 -17.57%
Div Payout % 106.39% 0.00% 52.59% 76.72% 56.17% 70.31% 76.29% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,317,350 1,467,838 1,671,077 1,755,544 1,709,025 1,678,295 1,444,249 -1.51%
NOSH 209,769 209,691 209,672 209,242 209,183 207,453 206,321 0.27%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 4.78% -21.55% 16.64% 31.27% 29.04% 22.14% 28.73% -
ROE 1.20% -2.85% 2.86% 4.82% 3.49% 2.81% 4.86% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 140.15 97.16 132.46 131.29 98.35 102.75 118.43 2.84%
EPS 7.52 -19.92 22.81 40.41 28.48 22.74 34.02 -22.22%
DPS 8.00 8.00 12.00 31.00 16.00 16.00 26.00 -17.82%
NAPS 6.28 7.00 7.97 8.39 8.17 8.09 7.00 -1.79%
Adjusted Per Share Value based on latest NOSH - 209,242
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 140.13 97.12 132.38 130.94 98.07 101.60 116.47 3.12%
EPS 7.52 -19.91 22.80 40.30 28.40 22.49 33.46 -22.00%
DPS 8.00 8.00 11.99 30.92 15.95 15.81 25.53 -17.57%
NAPS 6.2794 6.9967 7.9655 8.3681 8.1464 7.9999 6.8843 -1.51%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 4.40 5.36 6.10 6.18 5.96 6.38 7.13 -
P/RPS 3.14 5.52 4.61 4.71 6.06 6.21 6.02 -10.27%
P/EPS 58.52 -26.91 26.74 15.29 20.93 28.05 20.96 18.64%
EY 1.71 -3.72 3.74 6.54 4.78 3.56 4.77 -15.70%
DY 1.82 1.49 1.97 5.02 2.68 2.51 3.65 -10.94%
P/NAPS 0.70 0.77 0.77 0.74 0.73 0.79 1.02 -6.07%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 23/06/20 26/06/19 28/06/18 22/06/17 29/06/16 24/06/15 27/06/14 -
Price 4.54 5.25 6.08 6.03 5.72 6.15 7.04 -
P/RPS 3.24 5.40 4.59 4.59 5.82 5.99 5.94 -9.60%
P/EPS 60.38 -26.36 26.65 14.92 20.09 27.04 20.69 19.52%
EY 1.66 -3.79 3.75 6.70 4.98 3.70 4.83 -16.29%
DY 1.76 1.52 1.97 5.14 2.80 2.60 3.69 -11.59%
P/NAPS 0.72 0.75 0.76 0.72 0.70 0.76 1.01 -5.47%

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