[UMCCA] YoY TTM Result on 31-Jul-2020 [#1]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

24-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- -211.72%

YoY- -228.89%

Quarter Report

1Q ended 31 July 2020 Results - final.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	573,010	606,534	426,151	337,438	207,066	247,443	290,784	11.96%
YoY %	-5.53%	42.33%	26.29%	62.96%	-16.32%	-14.90%	-	-
Horiz. %	197.06%	208.59%	146.55%	116.04%	71.21%	85.10%	100.00%	-
PBT	51,600	146,426	50,394	-30,379	12,397	28,913	102,012	-10.73%
YoY %	-64.76%	190.56%	265.88%	-345.05%	-57.12%	-71.66%	-	-
Horiz. %	50.58%	143.54%	49.40%	-29.78%	12.15%	28.34%	100.00%	-
Tax	-18,772	-38,615	-21,500	10,968	-969	-7,678	-13,560	5.56%
YoY %	51.39%	-79.60%	-296.02%	1,231.89%	87.38%	43.38%	-	-
Horiz. %	138.44%	284.77%	158.55%	-80.88%	7.15%	56.62%	100.00%	-
NP	32,828	107,811	28,894	-19,411	11,428	21,235	88,452	-15.22%
YoY %	-69.55%	273.13%	248.85%	-269.85%	-46.18%	-75.99%	-	-
Horiz. %	37.11%	121.89%	32.67%	-21.95%	12.92%	24.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,748	109,356	30,477	-17,621	13,671	23,014	87,499	-12.68%
YoY %	-64.57%	258.81%	272.96%	-228.89%	-40.60%	-73.70%	-	-
Horiz. %	44.28%	124.98%	34.83%	-20.14%	15.62%	26.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.38%	26.37%	42.66%	-	7.82%	26.56%	13.29%	-
YoY %	37.96%	-38.19%	0.00%	-	-70.56%	99.85%	-	-
Horiz. %	273.74%	198.42%	320.99%	-	58.84%	199.85%	100.00%	-
Total Cost	540,182	498,723	397,257	356,849	195,638	226,208	202,332	17.77%
YoY %	8.31%	25.54%	11.32%	82.40%	-13.51%	11.80%	-	-
Horiz. %	266.98%	246.49%	196.34%	176.37%	96.69%	111.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,418,039	1,405,453	1,319,448	1,311,057	1,346,217	1,522,285	1,728,129	-3.24%
YoY %	0.90%	6.52%	0.64%	-2.61%	-11.57%	-11.91%	-	-
Horiz. %	82.06%	81.33%	76.35%	75.87%	77.90%	88.09%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	25,172	31,465	20,976	16,779	16,775	25,149	64,871	-14.58%
YoY %	-20.00%	50.00%	25.01%	0.02%	-33.30%	-61.23%	-	-
Horiz. %	38.80%	48.50%	32.33%	25.87%	25.86%	38.77%	100.00%	-
Div Payout %	64.96%	28.77%	68.83%	0.00%	122.71%	109.28%	74.14%	-
YoY %	125.79%	-58.20%	0.00%	0.00%	12.29%	47.40%	-	-
Horiz. %	87.62%	38.80%	92.84%	0.00%	165.51%	147.40%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	1,418,039	1,405,453	1,319,448	1,311,057	1,346,217	1,522,285	1,728,129	-3.24%
YoY %	0.90%	6.52%	0.64%	-2.61%	-11.57%	-11.91%	-	-
Horiz. %	82.06%	81.33%	76.35%	75.87%	77.90%	88.09%	100.00%	-
NOSH	209,769	209,769	209,769	209,769	209,691	209,681	209,470	0.02%
YoY %	0.00%	0.00%	0.00%	0.04%	0.00%	0.10%	-	-
Horiz. %	100.14%	100.14%	100.14%	100.14%	100.11%	100.10%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	5.73%	17.77%	6.78%	-5.75%	5.52%	8.58%	30.42%	-
YoY %	-67.75%	162.09%	217.91%	-204.17%	-35.66%	-71.79%	-	-
Horiz. %	18.84%	58.42%	22.29%	-18.90%	18.15%	28.21%	100.00%	-
ROE	2.73%	7.78%	2.31%	-1.34%	1.02%	1.51%	5.06%	-
YoY %	-64.91%	236.80%	272.39%	-231.37%	-32.45%	-70.16%	-	-
Horiz. %	53.95%	153.75%	45.65%	-26.48%	20.16%	29.84%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	273.16	289.14	203.15	160.86	98.75	118.01	138.82	11.93%
YoY %	-5.53%	42.33%	26.29%	62.90%	-16.32%	-14.99%	-	-
Horiz. %	196.77%	208.28%	146.34%	115.88%	71.14%	85.01%	100.00%	-
EPS	18.47	52.13	14.53	-8.40	6.52	10.98	41.77	-12.71%
YoY %	-64.57%	258.77%	272.98%	-228.83%	-40.62%	-73.71%	-	-
Horiz. %	44.22%	124.80%	34.79%	-20.11%	15.61%	26.29%	100.00%	-
DPS	12.00	15.00	10.00	8.00	8.00	12.00	31.00	-14.62%
YoY %	-20.00%	50.00%	25.00%	0.00%	-33.33%	-61.29%	-	-
Horiz. %	38.71%	48.39%	32.26%	25.81%	25.81%	38.71%	100.00%	-
NAPS	6.76	6.70	6.29	6.25	6.42	7.26	8.25	-3.26%
YoY %	0.90%	6.52%	0.64%	-2.65%	-11.57%	-12.00%	-	-
Horiz. %	81.94%	81.21%	76.24%	75.76%	77.82%	88.00%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,769
RPS	273.14	289.12	203.13	160.85	98.70	117.95	138.61	11.96%
YoY %	-5.53%	42.33%	26.29%	62.97%	-16.32%	-14.91%	-	-
Horiz. %	197.06%	208.59%	146.55%	116.05%	71.21%	85.09%	100.00%	-
EPS	18.47	52.13	14.53	-8.40	6.52	10.97	41.71	-12.68%
YoY %	-64.57%	258.77%	272.98%	-228.83%	-40.57%	-73.70%	-	-
Horiz. %	44.28%	124.98%	34.84%	-20.14%	15.63%	26.30%	100.00%	-
DPS	12.00	15.00	10.00	8.00	8.00	11.99	30.92	-14.58%
YoY %	-20.00%	50.00%	25.00%	0.00%	-33.28%	-61.22%	-	-
Horiz. %	38.81%	48.51%	32.34%	25.87%	25.87%	38.78%	100.00%	-
NAPS	6.7593	6.6993	6.2894	6.2494	6.417	7.2562	8.2374	-3.24%
YoY %	0.90%	6.52%	0.64%	-2.61%	-11.57%	-11.91%	-	-
Horiz. %	82.06%	81.33%	76.35%	75.87%	77.90%	88.09%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	5.30	5.31	5.08	4.58	5.10	6.10	6.35	-
P/RPS	1.94	1.84	2.50	2.85	5.16	5.17	4.57	-13.30%
YoY %	5.43%	-26.40%	-12.28%	-44.77%	-0.19%	13.13%	-	-
Horiz. %	42.45%	40.26%	54.70%	62.36%	112.91%	113.13%	100.00%	-
P/EPS	28.69	10.19	34.96	-54.52	78.23	55.58	15.20	11.16%
YoY %	181.55%	-70.85%	164.12%	-169.69%	40.75%	265.66%	-	-
Horiz. %	188.75%	67.04%	230.00%	-358.68%	514.67%	365.66%	100.00%	-
EY	3.49	9.82	2.86	-1.83	1.28	1.80	6.58	-10.02%
YoY %	-64.46%	243.36%	256.28%	-242.97%	-28.89%	-72.64%	-	-
Horiz. %	53.04%	149.24%	43.47%	-27.81%	19.45%	27.36%	100.00%	-
DY	2.26	2.82	1.97	1.75	1.57	1.97	4.88	-12.03%
YoY %	-19.86%	43.15%	12.57%	11.46%	-20.30%	-59.63%	-	-
Horiz. %	46.31%	57.79%	40.37%	35.86%	32.17%	40.37%	100.00%	-
P/NAPS	0.78	0.79	0.81	0.73	0.79	0.84	0.77	0.21%
YoY %	-1.27%	-2.47%	10.96%	-7.59%	-5.95%	9.09%	-	-
Horiz. %	101.30%	102.60%	105.19%	94.81%	102.60%	109.09%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	22/09/23	21/09/22	23/09/21	24/09/20	25/09/19	26/09/18	19/09/17	-
Price	5.10	5.43	5.02	4.70	5.15	6.14	6.78	-
P/RPS	1.87	1.88	2.47	2.92	5.22	5.20	4.88	-14.76%
YoY %	-0.53%	-23.89%	-15.41%	-44.06%	0.38%	6.56%	-	-
Horiz. %	38.32%	38.52%	50.61%	59.84%	106.97%	106.56%	100.00%	-
P/EPS	27.61	10.42	34.55	-55.95	78.99	55.94	16.23	9.25%
YoY %	164.97%	-69.84%	161.75%	-170.83%	41.20%	244.67%	-	-
Horiz. %	170.12%	64.20%	212.88%	-344.73%	486.69%	344.67%	100.00%	-
EY	3.62	9.60	2.89	-1.79	1.27	1.79	6.16	-8.47%
YoY %	-62.29%	232.18%	261.45%	-240.94%	-29.05%	-70.94%	-	-
Horiz. %	58.77%	155.84%	46.92%	-29.06%	20.62%	29.06%	100.00%	-
DY	2.35	2.76	1.99	1.70	1.55	1.95	4.57	-10.48%
YoY %	-14.86%	38.69%	17.06%	9.68%	-20.51%	-57.33%	-	-
Horiz. %	51.42%	60.39%	43.54%	37.20%	33.92%	42.67%	100.00%	-
P/NAPS	0.75	0.81	0.80	0.75	0.80	0.85	0.82	-1.47%
YoY %	-7.41%	1.25%	6.67%	-6.25%	-5.88%	3.66%	-	-
Horiz. %	91.46%	98.78%	97.56%	91.46%	97.56%	103.66%	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