[UMCCA] QoQ Annualized Quarter 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- 69.23%
YoY- 41.2%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 302,560 281,160 274,709 272,573 257,318 216,860 205,736 29.22%
PBT 53,492 34,964 98,888 94,361 62,662 22,468 70,234 -16.55%
Tax -16,884 -11,576 -12,999 -19,912 -18,626 -9,332 -10,486 37.25%
NP 36,608 23,388 85,889 74,449 44,036 13,136 59,748 -27.79%
-
NP to SH 38,376 25,304 84,554 74,070 43,768 13,524 59,572 -25.35%
-
Tax Rate 31.56% 33.11% 13.15% 21.10% 29.72% 41.53% 14.93% -
Total Cost 265,952 257,772 188,820 198,124 213,282 203,724 145,988 48.99%
-
Net Worth 1,738,742 1,728,129 1,755,526 1,728,315 1,726,032 1,696,761 1,707,131 1.22%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 25,138 - 48,125 22,318 33,474 - 33,432 -17.26%
Div Payout % 65.51% - 56.92% 30.13% 76.48% - 56.12% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 1,738,742 1,728,129 1,755,526 1,728,315 1,726,032 1,696,761 1,707,131 1.22%
NOSH 209,568 209,470 209,240 209,239 209,216 208,703 208,951 0.19%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 12.10% 8.32% 31.27% 27.31% 17.11% 6.06% 29.04% -
ROE 2.21% 1.46% 4.82% 4.29% 2.54% 0.80% 3.49% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 144.43 134.22 131.29 130.27 122.99 103.91 98.46 29.01%
EPS 18.34 12.08 40.41 35.40 20.92 6.48 28.51 -25.42%
DPS 12.00 0.00 23.00 10.67 16.00 0.00 16.00 -17.40%
NAPS 8.30 8.25 8.39 8.26 8.25 8.13 8.17 1.05%
Adjusted Per Share Value based on latest NOSH - 209,254
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 144.23 134.03 130.96 129.94 122.67 103.38 98.08 29.22%
EPS 18.29 12.06 40.31 35.31 20.86 6.45 28.40 -25.36%
DPS 11.98 0.00 22.94 10.64 15.96 0.00 15.94 -17.29%
NAPS 8.2888 8.2382 8.3688 8.2391 8.2282 8.0887 8.1381 1.22%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 6.76 6.35 6.18 5.80 5.57 5.78 5.96 -
P/RPS 4.68 4.73 4.71 4.45 4.53 5.56 6.05 -15.69%
P/EPS 36.90 52.57 15.29 16.38 26.63 89.20 20.90 45.92%
EY 2.71 1.90 6.54 6.10 3.76 1.12 4.78 -31.42%
DY 1.78 0.00 3.72 1.84 2.87 0.00 2.68 -23.81%
P/NAPS 0.81 0.77 0.74 0.70 0.68 0.71 0.73 7.15%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 18/12/17 19/09/17 22/06/17 28/03/17 16/12/16 22/09/16 29/06/16 -
Price 6.68 6.78 6.03 6.10 5.69 5.71 5.72 -
P/RPS 4.63 5.05 4.59 4.68 4.63 5.50 5.81 -14.00%
P/EPS 36.46 56.13 14.92 17.23 27.20 88.12 20.06 48.77%
EY 2.74 1.78 6.70 5.80 3.68 1.13 4.98 -32.78%
DY 1.80 0.00 3.81 1.75 2.81 0.00 2.80 -25.45%
P/NAPS 0.80 0.82 0.72 0.74 0.69 0.70 0.70 9.28%

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