[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -254.61%
YoY- -392.22%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 203,741 196,409 187,656 160,020 277,728 287,293 302,560 -23.22%
PBT -48,730 -41,300 -68,540 -83,796 58,603 66,820 53,492 -
Tax 4,820 1,218 3,888 7,256 -12,386 -17,270 -16,884 -
NP -43,910 -40,081 -64,652 -76,540 46,217 49,549 36,608 -
-
NP to SH -41,762 -37,608 -61,126 -73,944 47,826 52,409 38,376 -
-
Tax Rate - - - - 21.14% 25.85% 31.56% -
Total Cost 247,651 236,490 252,308 236,560 231,511 237,744 265,952 -4.65%
-
Net Worth 1,467,838 1,513,940 1,507,607 1,522,285 1,671,077 1,737,335 1,738,742 -10.70%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 16,775 5,591 8,387 - 25,160 16,765 25,138 -23.69%
Div Payout % 0.00% 0.00% 0.00% - 52.61% 31.99% 65.51% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 1,467,838 1,513,940 1,507,607 1,522,285 1,671,077 1,737,335 1,738,742 -10.70%
NOSH 209,691 209,681 209,681 209,681 209,672 209,660 209,568 0.03%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -21.55% -20.41% -34.45% -47.83% 16.64% 17.25% 12.10% -
ROE -2.85% -2.48% -4.05% -4.86% 2.86% 3.02% 2.21% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 97.16 93.67 89.50 76.32 132.46 137.09 144.43 -23.28%
EPS -19.92 -17.93 -29.16 -35.28 22.83 25.03 18.34 -
DPS 8.00 2.67 4.00 0.00 12.00 8.00 12.00 -23.74%
NAPS 7.00 7.22 7.19 7.26 7.97 8.29 8.30 -10.76%
Adjusted Per Share Value based on latest NOSH - 209,681
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 97.13 93.63 89.46 76.28 132.40 136.96 144.23 -23.22%
EPS -19.91 -17.93 -29.14 -35.25 22.80 24.98 18.29 -
DPS 8.00 2.67 4.00 0.00 11.99 7.99 11.98 -23.65%
NAPS 6.9974 7.2172 7.187 7.257 7.9663 8.2821 8.2888 -10.70%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 5.36 5.46 5.72 6.10 6.10 6.43 6.76 -
P/RPS 5.52 5.83 6.39 7.99 4.61 4.69 4.68 11.66%
P/EPS -26.91 -30.44 -19.62 -17.30 26.74 25.71 36.90 -
EY -3.72 -3.28 -5.10 -5.78 3.74 3.89 2.71 -
DY 1.49 0.49 0.70 0.00 1.97 1.24 1.78 -11.20%
P/NAPS 0.77 0.76 0.80 0.84 0.77 0.78 0.81 -3.32%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 21/03/19 17/12/18 26/09/18 28/06/18 22/03/18 18/12/17 -
Price 5.25 5.40 5.41 6.14 6.08 6.30 6.68 -
P/RPS 5.40 5.77 6.04 8.05 4.59 4.60 4.63 10.83%
P/EPS -26.36 -30.11 -18.56 -17.41 26.65 25.19 36.46 -
EY -3.79 -3.32 -5.39 -5.74 3.75 3.97 2.74 -
DY 1.52 0.49 0.74 0.00 1.97 1.27 1.80 -10.68%
P/NAPS 0.75 0.75 0.75 0.85 0.76 0.76 0.80 -4.22%

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