[UMCCA] YoY TTM Result on 31-Oct-2019 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 358.18%
YoY- 3353.92%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 602,808 472,056 358,395 230,235 220,276 297,330 226,604 17.70%
PBT 120,470 88,835 -56,101 61,342 -2,413 94,303 71,072 9.18%
Tax -34,751 -29,696 6,756 -463 -2,000 -12,128 -13,854 16.55%
NP 85,719 59,139 -49,345 60,879 -4,413 82,175 57,218 6.96%
-
NP to SH 88,969 59,140 -47,078 62,638 -1,925 81,858 56,908 7.72%
-
Tax Rate 28.85% 33.43% - 0.75% - 12.86% 19.49% -
Total Cost 517,089 412,917 407,740 169,356 224,689 215,155 169,386 20.43%
-
Net Worth 1,422,235 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 -3.18%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 31,465 25,172 18,879 16,775 16,773 60,695 33,479 -1.02%
Div Payout % 35.37% 42.56% 0.00% 26.78% 0.00% 74.15% 58.83% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 1,422,235 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 -3.18%
NOSH 209,769 209,769 209,769 209,691 209,681 209,568 209,309 0.03%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 14.22% 12.53% -13.77% 26.44% -2.00% 27.64% 25.25% -
ROE 6.26% 4.36% -3.59% 4.53% -0.13% 4.71% 3.30% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 287.37 225.04 170.85 109.80 105.05 141.93 108.26 17.66%
EPS 42.41 28.19 -22.44 29.87 -0.92 39.08 27.19 7.68%
DPS 15.00 12.00 9.00 8.00 8.00 29.00 16.00 -1.06%
NAPS 6.78 6.47 6.26 6.60 7.19 8.30 8.25 -3.21%
Adjusted Per Share Value based on latest NOSH - 209,691
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 287.34 225.01 170.84 109.75 105.00 141.73 108.01 17.70%
EPS 42.41 28.19 -22.44 29.86 -0.92 39.02 27.13 7.72%
DPS 15.00 12.00 9.00 8.00 8.00 28.93 15.96 -1.02%
NAPS 6.7793 6.4694 6.2594 6.5969 7.1863 8.288 8.2311 -3.18%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 5.38 5.16 4.75 5.10 5.72 6.76 5.57 -
P/RPS 1.87 2.29 2.78 4.64 5.44 4.76 5.14 -15.50%
P/EPS 12.68 18.30 -21.16 17.07 -623.05 17.30 20.49 -7.68%
EY 7.88 5.46 -4.72 5.86 -0.16 5.78 4.88 8.31%
DY 2.79 2.33 1.89 1.57 1.40 4.29 2.87 -0.46%
P/NAPS 0.79 0.80 0.76 0.77 0.80 0.81 0.68 2.52%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 27/12/22 17/12/21 15/12/20 18/12/19 17/12/18 18/12/17 16/12/16 -
Price 5.50 5.15 5.20 5.35 5.41 6.68 5.69 -
P/RPS 1.91 2.29 3.04 4.87 5.15 4.71 5.26 -15.52%
P/EPS 12.97 18.27 -23.17 17.91 -589.29 17.10 20.93 -7.66%
EY 7.71 5.47 -4.32 5.58 -0.17 5.85 4.78 8.29%
DY 2.73 2.33 1.73 1.50 1.48 4.34 2.81 -0.48%
P/NAPS 0.81 0.80 0.83 0.81 0.75 0.80 0.69 2.70%

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