[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2020 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- -30.43%
YoY- 373.2%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 369,470 347,144 293,982 277,060 240,644 173,320 203,741 48.43%
PBT 23,616 7,624 8,433 106,448 151,604 160,712 -48,730 -
Tax -5,488 3,328 5,621 -4,826 -6,678 -15,900 4,820 -
NP 18,128 10,952 14,054 101,621 144,926 144,812 -43,910 -
-
NP to SH 21,974 14,216 15,772 102,744 147,674 147,788 -41,762 -
-
Tax Rate 23.24% -43.65% -66.65% 4.53% 4.40% 9.89% - -
Total Cost 351,342 336,192 279,928 175,438 95,718 28,508 247,651 26.12%
-
Net Worth 1,313,155 1,311,057 1,317,350 1,386,427 1,383,961 1,346,217 1,467,838 -7.12%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 12,586 - 16,781 5,593 8,387 - 16,775 -17.35%
Div Payout % 57.28% - 106.40% 5.44% 5.68% - 0.00% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 1,313,155 1,311,057 1,317,350 1,386,427 1,383,961 1,346,217 1,467,838 -7.12%
NOSH 209,769 209,769 209,769 209,769 209,691 209,691 209,691 0.02%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 4.91% 3.15% 4.78% 36.68% 60.22% 83.55% -21.55% -
ROE 1.67% 1.08% 1.20% 7.41% 10.67% 10.98% -2.85% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 176.13 165.49 140.15 132.09 114.76 82.65 97.16 48.40%
EPS 10.48 6.76 7.52 49.00 70.42 70.48 -19.92 -
DPS 6.00 0.00 8.00 2.67 4.00 0.00 8.00 -17.37%
NAPS 6.26 6.25 6.28 6.61 6.60 6.42 7.00 -7.14%
Adjusted Per Share Value based on latest NOSH - 209,769
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 176.11 165.47 140.13 132.07 114.71 82.62 97.12 48.43%
EPS 10.47 6.78 7.52 48.97 70.39 70.45 -19.91 -
DPS 6.00 0.00 8.00 2.67 4.00 0.00 8.00 -17.37%
NAPS 6.2594 6.2494 6.2794 6.6087 6.5969 6.417 6.9967 -7.12%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 4.75 4.58 4.40 5.25 5.10 5.10 5.36 -
P/RPS 2.70 2.77 3.14 3.97 4.44 6.17 5.52 -37.78%
P/EPS 45.34 67.58 58.52 10.72 7.24 7.24 -26.91 -
EY 2.21 1.48 1.71 9.33 13.81 13.82 -3.72 -
DY 1.26 0.00 1.82 0.51 0.78 0.00 1.49 -10.53%
P/NAPS 0.76 0.73 0.70 0.79 0.77 0.79 0.77 -0.86%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 15/12/20 24/09/20 23/06/20 26/03/20 18/12/19 25/09/19 26/06/19 -
Price 5.20 4.70 4.54 4.05 5.35 5.15 5.25 -
P/RPS 2.95 2.84 3.24 3.07 4.66 6.23 5.40 -33.05%
P/EPS 49.64 69.35 60.38 8.27 7.60 7.31 -26.36 -
EY 2.01 1.44 1.66 12.09 13.16 13.69 -3.79 -
DY 1.15 0.00 1.76 0.66 0.75 0.00 1.52 -16.89%
P/NAPS 0.83 0.75 0.72 0.61 0.81 0.80 0.75 6.95%

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