[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -94.32%
YoY- -72.5%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 274,709 204,430 128,659 54,215 205,736 157,835 107,791 86.68%
PBT 98,888 70,771 31,331 5,617 70,234 46,666 30,493 119.25%
Tax -12,999 -14,934 -9,313 -2,333 -10,486 -7,322 -5,945 68.54%
NP 85,889 55,837 22,018 3,284 59,748 39,344 24,548 130.64%
-
NP to SH 84,554 55,553 21,884 3,381 59,572 39,344 24,548 128.24%
-
Tax Rate 13.15% 21.10% 29.72% 41.53% 14.93% 15.69% 19.50% -
Total Cost 188,820 148,593 106,641 50,931 145,988 118,491 83,243 72.72%
-
Net Worth 1,755,526 1,728,315 1,726,032 1,696,761 1,707,131 1,689,453 1,690,806 2.53%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 48,125 16,739 16,737 - 33,432 16,706 16,699 102.64%
Div Payout % 56.92% 30.13% 76.48% - 56.12% 42.46% 68.03% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 1,755,526 1,728,315 1,726,032 1,696,761 1,707,131 1,689,453 1,690,806 2.53%
NOSH 209,240 209,239 209,216 208,703 208,951 208,832 208,741 0.15%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 31.27% 27.31% 17.11% 6.06% 29.04% 24.93% 22.77% -
ROE 4.82% 3.21% 1.27% 0.20% 3.49% 2.33% 1.45% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 131.29 97.70 61.50 25.98 98.46 75.58 51.64 86.38%
EPS 40.41 26.55 10.46 1.62 28.51 18.84 11.76 127.88%
DPS 23.00 8.00 8.00 0.00 16.00 8.00 8.00 102.31%
NAPS 8.39 8.26 8.25 8.13 8.17 8.09 8.10 2.37%
Adjusted Per Share Value based on latest NOSH - 208,703
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 130.96 97.45 61.33 25.85 98.08 75.24 51.39 86.67%
EPS 40.31 26.48 10.43 1.61 28.40 18.76 11.70 128.28%
DPS 22.94 7.98 7.98 0.00 15.94 7.96 7.96 102.64%
NAPS 8.3688 8.2391 8.2282 8.0887 8.1381 8.0539 8.0603 2.53%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 6.18 5.80 5.57 5.78 5.96 5.94 6.06 -
P/RPS 4.71 5.94 9.06 22.25 6.05 7.86 11.74 -45.63%
P/EPS 15.29 21.85 53.25 356.79 20.90 31.53 51.53 -55.54%
EY 6.54 4.58 1.88 0.28 4.78 3.17 1.94 124.99%
DY 3.72 1.38 1.44 0.00 2.68 1.35 1.32 99.64%
P/NAPS 0.74 0.70 0.68 0.71 0.73 0.73 0.75 -0.89%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 28/03/17 16/12/16 22/09/16 29/06/16 29/03/16 15/12/15 -
Price 6.03 6.10 5.69 5.71 5.72 6.03 5.86 -
P/RPS 4.59 6.24 9.25 21.98 5.81 7.98 11.35 -45.34%
P/EPS 14.92 22.98 54.40 352.47 20.06 32.01 49.83 -55.27%
EY 6.70 4.35 1.84 0.28 4.98 3.12 2.01 123.30%
DY 3.81 1.31 1.41 0.00 2.80 1.33 1.37 97.88%
P/NAPS 0.72 0.74 0.69 0.70 0.70 0.75 0.72 0.00%

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