[UMCCA] YoY TTM Result on 31-Jul-2021 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 131.13%
YoY- 272.96%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 623,567 573,010 606,534 426,151 337,438 207,066 247,443 16.63%
PBT 88,569 51,600 146,426 50,394 -30,379 12,397 28,913 20.49%
Tax -31,438 -18,772 -38,615 -21,500 10,968 -969 -7,678 26.45%
NP 57,131 32,828 107,811 28,894 -19,411 11,428 21,235 17.91%
-
NP to SH 61,276 38,748 109,356 30,477 -17,621 13,671 23,014 17.71%
-
Tax Rate 35.50% 36.38% 26.37% 42.66% - 7.82% 26.56% -
Total Cost 566,436 540,182 498,723 397,257 356,849 195,638 226,208 16.51%
-
Net Worth 1,443,212 1,418,039 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 -0.88%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 25,172 25,172 31,465 20,976 16,779 16,775 25,149 0.01%
Div Payout % 41.08% 64.96% 28.77% 68.83% 0.00% 122.71% 109.28% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 1,443,212 1,418,039 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 -0.88%
NOSH 209,769 209,769 209,769 209,769 209,769 209,691 209,681 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 9.16% 5.73% 17.77% 6.78% -5.75% 5.52% 8.58% -
ROE 4.25% 2.73% 7.78% 2.31% -1.34% 1.02% 1.51% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 297.26 273.16 289.14 203.15 160.86 98.75 118.01 16.62%
EPS 29.21 18.47 52.13 14.53 -8.40 6.52 10.98 17.69%
DPS 12.00 12.00 15.00 10.00 8.00 8.00 12.00 0.00%
NAPS 6.88 6.76 6.70 6.29 6.25 6.42 7.26 -0.89%
Adjusted Per Share Value based on latest NOSH - 209,769
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 297.23 273.14 289.12 203.13 160.85 98.70 117.95 16.63%
EPS 29.21 18.47 52.13 14.53 -8.40 6.52 10.97 17.71%
DPS 12.00 12.00 15.00 10.00 8.00 8.00 11.99 0.01%
NAPS 6.8793 6.7593 6.6993 6.2894 6.2494 6.417 7.2562 -0.88%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 5.15 5.30 5.31 5.08 4.58 5.10 6.10 -
P/RPS 1.73 1.94 1.84 2.50 2.85 5.16 5.17 -16.66%
P/EPS 17.63 28.69 10.19 34.96 -54.52 78.23 55.58 -17.40%
EY 5.67 3.49 9.82 2.86 -1.83 1.28 1.80 21.05%
DY 2.33 2.26 2.82 1.97 1.75 1.57 1.97 2.83%
P/NAPS 0.75 0.78 0.79 0.81 0.73 0.79 0.84 -1.86%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 19/09/24 22/09/23 21/09/22 23/09/21 24/09/20 25/09/19 26/09/18 -
Price 5.13 5.10 5.43 5.02 4.70 5.15 6.14 -
P/RPS 1.73 1.87 1.88 2.47 2.92 5.22 5.20 -16.74%
P/EPS 17.56 27.61 10.42 34.55 -55.95 78.99 55.94 -17.54%
EY 5.69 3.62 9.60 2.89 -1.79 1.27 1.79 21.23%
DY 2.34 2.35 2.76 1.99 1.70 1.55 1.95 3.08%
P/NAPS 0.75 0.75 0.81 0.80 0.75 0.80 0.85 -2.06%

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