[UMCCA] YoY TTM Result on 31-Jul-2018 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -51.88%
YoY- -73.7%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 426,151 337,438 207,066 247,443 290,784 202,025 212,836 12.25%
PBT 50,394 -30,379 12,397 28,913 102,012 60,771 58,042 -2.32%
Tax -21,500 10,968 -969 -7,678 -13,560 -10,035 -11,303 11.30%
NP 28,894 -19,411 11,428 21,235 88,452 50,736 46,739 -7.69%
-
NP to SH 30,477 -17,621 13,671 23,014 87,499 50,657 46,739 -6.87%
-
Tax Rate 42.66% - 7.82% 26.56% 13.29% 16.51% 19.47% -
Total Cost 397,257 356,849 195,638 226,208 202,332 151,289 166,097 15.62%
-
Net Worth 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 1,674,835 -3.89%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 20,976 16,779 16,775 25,149 64,871 33,460 33,173 -7.34%
Div Payout % 68.83% 0.00% 122.71% 109.28% 74.14% 66.05% 70.98% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 1,674,835 -3.89%
NOSH 209,769 209,769 209,691 209,681 209,470 208,703 208,054 0.13%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 6.78% -5.75% 5.52% 8.58% 30.42% 25.11% 21.96% -
ROE 2.31% -1.34% 1.02% 1.51% 5.06% 2.99% 2.79% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 203.15 160.86 98.75 118.01 138.82 96.80 102.30 12.10%
EPS 14.53 -8.40 6.52 10.98 41.77 24.27 22.46 -6.99%
DPS 10.00 8.00 8.00 12.00 31.00 16.00 16.00 -7.52%
NAPS 6.29 6.25 6.42 7.26 8.25 8.13 8.05 -4.02%
Adjusted Per Share Value based on latest NOSH - 209,681
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 203.13 160.85 98.70 117.95 138.61 96.30 101.45 12.25%
EPS 14.53 -8.40 6.52 10.97 41.71 24.15 22.28 -6.87%
DPS 10.00 8.00 8.00 11.99 30.92 15.95 15.81 -7.34%
NAPS 6.2894 6.2494 6.417 7.2562 8.2374 8.0879 7.9834 -3.89%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 5.08 4.58 5.10 6.10 6.35 5.78 6.14 -
P/RPS 2.50 2.85 5.16 5.17 4.57 5.97 6.00 -13.56%
P/EPS 34.96 -54.52 78.23 55.58 15.20 23.81 27.33 4.18%
EY 2.86 -1.83 1.28 1.80 6.58 4.20 3.66 -4.02%
DY 1.97 1.75 1.57 1.97 4.88 2.77 2.61 -4.57%
P/NAPS 0.81 0.73 0.79 0.84 0.77 0.71 0.76 1.06%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 24/09/20 25/09/19 26/09/18 19/09/17 22/09/16 21/09/15 -
Price 5.02 4.70 5.15 6.14 6.78 5.71 5.60 -
P/RPS 2.47 2.92 5.22 5.20 4.88 5.90 5.47 -12.39%
P/EPS 34.55 -55.95 78.99 55.94 16.23 23.52 24.93 5.58%
EY 2.89 -1.79 1.27 1.79 6.16 4.25 4.01 -5.30%
DY 1.99 1.70 1.55 1.95 4.57 2.80 2.86 -5.86%
P/NAPS 0.80 0.75 0.80 0.85 0.82 0.70 0.70 2.24%

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