[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

4Q ended 30 April 2017 Results - final.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
TTM Result
Revenue	293,982	203,741	277,728	274,709	205,736	213,152	244,347	3.12%
YoY %	44.29%	-26.64%	1.10%	33.53%	-3.48%	-12.77%	-	-
Horiz. %	120.31%	83.38%	113.66%	112.43%	84.20%	87.23%	100.00%	-
PBT	7,893	-48,730	58,603	98,888	70,234	58,437	84,097	-32.56%
YoY %	116.20%	-183.15%	-40.74%	40.80%	20.19%	-30.51%	-	-
Horiz. %	9.39%	-57.94%	69.69%	117.59%	83.52%	69.49%	100.00%	-
Tax	6,161	4,820	-12,386	-12,999	-10,486	-11,253	-13,899	-
YoY %	27.82%	138.91%	4.72%	-23.97%	6.82%	19.04%	-	-
Horiz. %	-44.33%	-34.68%	89.11%	93.52%	75.44%	80.96%	100.00%	-
NP	14,054	-43,910	46,217	85,889	59,748	47,184	70,198	-23.49%
YoY %	132.01%	-195.01%	-46.19%	43.75%	26.63%	-32.78%	-	-
Horiz. %	20.02%	-62.55%	65.84%	122.35%	85.11%	67.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,772	-41,762	47,826	84,554	59,572	47,184	70,198	-22.01%
YoY %	137.77%	-187.32%	-43.44%	41.94%	26.25%	-32.78%	-	-
Horiz. %	22.47%	-59.49%	68.13%	120.45%	84.86%	67.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-78.06%	-	21.14%	13.15%	14.93%	19.26%	16.53%	-
YoY %	0.00%	-	60.76%	-11.92%	-22.48%	16.52%	-	-
Horiz. %	-472.23%	-	127.89%	79.55%	90.32%	116.52%	100.00%	-
Total Cost	279,928	247,651	231,511	188,820	145,988	165,968	174,149	8.22%
YoY %	13.03%	6.97%	22.61%	29.34%	-12.04%	-4.70%	-	-
Horiz. %	160.74%	142.21%	132.94%	108.42%	83.83%	95.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-10.25%	-12.16%	-4.81%	2.72%	1.83%	16.21%	-	-
Horiz. %	91.21%	101.63%	115.71%	121.55%	118.33%	116.21%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	16,779	16,775	25,149	64,871	33,460	33,173	53,553	-17.57%
YoY %	0.02%	-33.30%	-61.23%	93.88%	0.87%	-38.06%	-	-
Horiz. %	31.33%	31.32%	46.96%	121.13%	62.48%	61.94%	100.00%	-
Div Payout %	106.39%	0.00%	52.59%	76.72%	56.17%	70.31%	76.29%	-
YoY %	0.00%	0.00%	-31.45%	36.59%	-20.11%	-7.84%	-	-
Horiz. %	139.45%	0.00%	68.93%	100.56%	73.63%	92.16%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
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%
YoY %	-10.25%	-12.16%	-4.81%	2.72%	1.83%	16.21%	-	-
Horiz. %	91.21%	101.63%	115.71%	121.55%	118.33%	116.21%	100.00%	-
NOSH	209,769	209,691	209,672	209,242	209,183	207,453	206,321	0.27%
YoY %	0.04%	0.01%	0.21%	0.03%	0.83%	0.55%	-	-
Horiz. %	101.67%	101.63%	101.62%	101.42%	101.39%	100.55%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	4.78%	-21.55%	16.64%	31.27%	29.04%	22.14%	28.73%	-
YoY %	122.18%	-229.51%	-46.79%	7.68%	31.17%	-22.94%	-	-
Horiz. %	16.64%	-75.01%	57.92%	108.84%	101.08%	77.06%	100.00%	-
ROE	1.20%	-2.85%	2.86%	4.82%	3.49%	2.81%	4.86%	-
YoY %	142.11%	-199.65%	-40.66%	38.11%	24.20%	-42.18%	-	-
Horiz. %	24.69%	-58.64%	58.85%	99.18%	71.81%	57.82%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	140.15	97.16	132.46	131.29	98.35	102.75	118.43	2.84%
YoY %	44.25%	-26.65%	0.89%	33.49%	-4.28%	-13.24%	-	-
Horiz. %	118.34%	82.04%	111.85%	110.86%	83.04%	86.76%	100.00%	-
EPS	7.52	-19.92	22.81	40.41	28.48	22.74	34.02	-22.22%
YoY %	137.75%	-187.33%	-43.55%	41.89%	25.24%	-33.16%	-	-
Horiz. %	22.10%	-58.55%	67.05%	118.78%	83.72%	66.84%	100.00%	-
DPS	8.00	8.00	12.00	31.00	16.00	16.00	26.00	-17.82%
YoY %	0.00%	-33.33%	-61.29%	93.75%	0.00%	-38.46%	-	-
Horiz. %	30.77%	30.77%	46.15%	119.23%	61.54%	61.54%	100.00%	-
NAPS	6.28	7.00	7.97	8.39	8.17	8.09	7.00	-1.79%
YoY %	-10.29%	-12.17%	-5.01%	2.69%	0.99%	15.57%	-	-
Horiz. %	89.71%	100.00%	113.86%	119.86%	116.71%	115.57%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 209,242
RPS	140.15	97.13	132.40	130.96	98.08	101.61	116.48	3.12%
YoY %	44.29%	-26.64%	1.10%	33.52%	-3.47%	-12.77%	-	-
Horiz. %	120.32%	83.39%	113.67%	112.43%	84.20%	87.23%	100.00%	-
EPS	7.52	-19.91	22.80	40.31	28.40	22.49	33.46	-22.00%
YoY %	137.77%	-187.32%	-43.44%	41.94%	26.28%	-32.79%	-	-
Horiz. %	22.47%	-59.50%	68.14%	120.47%	84.88%	67.21%	100.00%	-
DPS	8.00	8.00	11.99	30.93	15.95	15.81	25.53	-17.57%
YoY %	0.00%	-33.28%	-61.24%	93.92%	0.89%	-38.07%	-	-
Horiz. %	31.34%	31.34%	46.96%	121.15%	62.48%	61.93%	100.00%	-
NAPS	6.28	6.9974	7.9663	8.3689	8.1472	8.0007	6.8849	-1.51%
YoY %	-10.25%	-12.16%	-4.81%	2.72%	1.83%	16.21%	-	-
Horiz. %	91.21%	101.63%	115.71%	121.55%	118.33%	116.21%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-43.12%	19.74%	-2.12%	-22.28%	-2.42%	3.16%	-	-
Horiz. %	52.16%	91.69%	76.58%	78.24%	100.66%	103.16%	100.00%	-
P/EPS	58.52	-26.91	26.74	15.29	20.93	28.05	20.96	18.64%
YoY %	317.47%	-200.64%	74.89%	-26.95%	-25.38%	33.83%	-	-
Horiz. %	279.20%	-128.39%	127.58%	72.95%	99.86%	133.83%	100.00%	-
EY	1.71	-3.72	3.74	6.54	4.78	3.56	4.77	-15.70%
YoY %	145.97%	-199.47%	-42.81%	36.82%	34.27%	-25.37%	-	-
Horiz. %	35.85%	-77.99%	78.41%	137.11%	100.21%	74.63%	100.00%	-
DY	1.82	1.49	1.97	5.02	2.68	2.51	3.65	-10.94%
YoY %	22.15%	-24.37%	-60.76%	87.31%	6.77%	-31.23%	-	-
Horiz. %	49.86%	40.82%	53.97%	137.53%	73.42%	68.77%	100.00%	-
P/NAPS	0.70	0.77	0.77	0.74	0.73	0.79	1.02	-6.07%
YoY %	-9.09%	0.00%	4.05%	1.37%	-7.59%	-22.55%	-	-
Horiz. %	68.63%	75.49%	75.49%	72.55%	71.57%	77.45%	100.00%	-

	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-40.00%	17.65%	0.00%	-21.13%	-2.84%	0.84%	-	-
Horiz. %	54.55%	90.91%	77.27%	77.27%	97.98%	100.84%	100.00%	-
P/EPS	60.38	-26.36	26.65	14.92	20.09	27.04	20.69	19.52%
YoY %	329.06%	-198.91%	78.62%	-25.73%	-25.70%	30.69%	-	-
Horiz. %	291.83%	-127.40%	128.81%	72.11%	97.10%	130.69%	100.00%	-
EY	1.66	-3.79	3.75	6.70	4.98	3.70	4.83	-16.29%
YoY %	143.80%	-201.07%	-44.03%	34.54%	34.59%	-23.40%	-	-
Horiz. %	34.37%	-78.47%	77.64%	138.72%	103.11%	76.60%	100.00%	-
DY	1.76	1.52	1.97	5.14	2.80	2.60	3.69	-11.59%
YoY %	15.79%	-22.84%	-61.67%	83.57%	7.69%	-29.54%	-	-
Horiz. %	47.70%	41.19%	53.39%	139.30%	75.88%	70.46%	100.00%	-
P/NAPS	0.72	0.75	0.76	0.72	0.70	0.76	1.01	-5.47%
YoY %	-4.00%	-1.32%	5.56%	2.86%	-7.89%	-24.75%	-	-
Horiz. %	71.29%	74.26%	75.25%	71.29%	69.31%	75.25%	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