[UMCCA] QoQ Cumulative 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- 153.85%
YoY- 41.2%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 151,280 70,290 274,709 204,430 128,659 54,215 205,736 -18.48%
PBT 26,746 8,741 98,888 70,771 31,331 5,617 70,234 -47.36%
Tax -8,442 -2,894 -12,999 -14,934 -9,313 -2,333 -10,486 -13.42%
NP 18,304 5,847 85,889 55,837 22,018 3,284 59,748 -54.45%
-
NP to SH 19,188 6,326 84,554 55,553 21,884 3,381 59,572 -52.91%
-
Tax Rate 31.56% 33.11% 13.15% 21.10% 29.72% 41.53% 14.93% -
Total Cost 132,976 64,443 188,820 148,593 106,641 50,931 145,988 -6.01%
-
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 12,569 - 48,125 16,739 16,737 - 33,432 -47.81%
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 1.10% 0.37% 4.82% 3.21% 1.27% 0.20% 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 72.21 33.56 131.29 97.70 61.50 25.98 98.46 -18.62%
EPS 9.17 3.02 40.41 26.55 10.46 1.62 28.51 -52.95%
DPS 6.00 0.00 23.00 8.00 8.00 0.00 16.00 -47.90%
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 72.12 33.51 130.96 97.45 61.33 25.85 98.08 -18.48%
EPS 9.15 3.02 40.31 26.48 10.43 1.61 28.40 -52.90%
DPS 5.99 0.00 22.94 7.98 7.98 0.00 15.94 -47.83%
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 9.36 18.92 4.71 5.94 9.06 22.25 6.05 33.66%
P/EPS 73.80 210.26 15.29 21.85 53.25 356.79 20.90 131.35%
EY 1.35 0.48 6.54 4.58 1.88 0.28 4.78 -56.85%
DY 0.89 0.00 3.72 1.38 1.44 0.00 2.68 -51.94%
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 9.25 20.20 4.59 6.24 9.25 21.98 5.81 36.23%
P/EPS 72.93 224.50 14.92 22.98 54.40 352.47 20.06 135.88%
EY 1.37 0.45 6.70 4.35 1.84 0.28 4.98 -57.60%
DY 0.90 0.00 3.81 1.31 1.41 0.00 2.80 -52.97%
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