[UMCCA] YoY TTM Result on 31-Jan-2017 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 33.16%
YoY- 53.77%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 264,229 209,565 285,749 252,331 205,901 228,538 225,134 2.70%
PBT 62,081 -22,487 78,232 94,339 59,384 66,031 74,479 -2.98%
Tax 286 1,481 -11,018 -18,098 -10,103 -12,381 -10,925 -
NP 62,367 -21,006 67,214 76,241 49,281 53,650 63,554 -0.31%
-
NP to SH 63,502 -19,687 68,308 75,781 49,281 53,650 63,554 -0.01%
-
Tax Rate -0.46% - 14.08% 19.18% 17.01% 18.75% 14.67% -
Total Cost 201,862 230,571 218,535 176,090 156,620 174,888 161,580 3.77%
-
Net Worth 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 1,580,894 1,555,975 -1.90%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 16,775 16,773 43,955 50,219 33,322 49,588 43,094 -14.54%
Div Payout % 26.42% 0.00% 64.35% 66.27% 67.62% 92.43% 67.81% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 1,580,894 1,555,975 -1.90%
NOSH 209,769 209,681 209,660 209,254 209,278 207,466 205,816 0.31%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 23.60% -10.02% 23.52% 30.21% 23.93% 23.48% 28.23% -
ROE 4.58% -1.30% 3.93% 4.38% 2.91% 3.39% 4.08% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 125.98 99.94 136.35 120.59 98.39 110.16 109.39 2.38%
EPS 30.28 -9.39 32.59 36.21 23.55 25.86 30.88 -0.32%
DPS 8.00 8.00 21.00 24.00 16.00 24.00 21.00 -14.85%
NAPS 6.61 7.22 8.29 8.26 8.09 7.62 7.56 -2.21%
Adjusted Per Share Value based on latest NOSH - 209,254
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 125.95 99.89 136.21 120.28 98.15 108.94 107.31 2.70%
EPS 30.27 -9.38 32.56 36.12 23.49 25.57 30.29 -0.01%
DPS 8.00 8.00 20.95 23.94 15.88 23.64 20.54 -14.53%
NAPS 6.6087 7.2165 8.2813 8.2389 8.0703 7.5356 7.4168 -1.90%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 5.25 5.46 6.43 5.80 5.94 6.35 6.91 -
P/RPS 4.17 5.46 4.72 4.81 6.04 5.76 6.32 -6.69%
P/EPS 17.34 -58.15 19.73 16.02 25.23 24.56 22.38 -4.16%
EY 5.77 -1.72 5.07 6.24 3.96 4.07 4.47 4.34%
DY 1.52 1.47 3.27 4.14 2.69 3.78 3.04 -10.90%
P/NAPS 0.79 0.76 0.78 0.70 0.73 0.83 0.91 -2.32%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 21/03/19 22/03/18 28/03/17 29/03/16 25/03/15 20/03/14 -
Price 4.05 5.40 6.30 6.10 6.03 6.40 7.18 -
P/RPS 3.21 5.40 4.62 5.06 6.13 5.81 6.56 -11.22%
P/EPS 13.38 -57.52 19.33 16.84 25.61 24.75 23.25 -8.79%
EY 7.48 -1.74 5.17 5.94 3.91 4.04 4.30 9.66%
DY 1.98 1.48 3.33 3.93 2.65 3.75 2.92 -6.26%
P/NAPS 0.61 0.75 0.76 0.74 0.75 0.84 0.95 -7.11%

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