[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2021 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 58.08%
YoY- 486.52%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 553,962 406,511 258,722 114,868 398,069 291,712 184,735 108.36%
PBT 141,891 114,997 75,597 27,254 25,046 29,602 11,808 427.02%
Tax -36,302 -26,961 -17,745 -5,973 -14,695 -6,267 -2,744 462.01%
NP 105,589 88,036 57,852 21,281 10,351 23,335 9,064 416.20%
-
NP to SH 105,898 87,180 56,941 20,845 13,186 24,713 10,987 354.78%
-
Tax Rate 25.58% 23.44% 23.47% 21.92% 58.67% 21.17% 23.24% -
Total Cost 448,373 318,475 200,870 93,587 387,718 268,377 175,671 87.08%
-
Net Worth 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 4.33%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 31,465 10,488 10,488 - 20,976 6,293 6,293 193.26%
Div Payout % 29.71% 12.03% 18.42% - 159.08% 25.46% 57.28% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 4.33%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 19.06% 21.66% 22.36% 18.53% 2.60% 8.00% 4.91% -
ROE 7.57% 6.34% 4.20% 1.58% 1.01% 1.87% 0.84% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 264.08 193.79 123.34 54.76 189.77 139.06 88.07 108.35%
EPS 50.48 41.56 27.14 9.94 6.29 11.78 5.24 354.63%
DPS 15.00 5.00 5.00 0.00 10.00 3.00 3.00 193.26%
NAPS 6.67 6.56 6.47 6.29 6.24 6.31 6.26 4.33%
Adjusted Per Share Value based on latest NOSH - 209,769
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 264.08 193.79 123.34 54.76 189.77 139.06 88.07 108.35%
EPS 50.48 41.56 27.14 9.94 6.29 11.78 5.24 354.63%
DPS 15.00 5.00 5.00 0.00 10.00 3.00 3.00 193.26%
NAPS 6.67 6.56 6.47 6.29 6.24 6.31 6.26 4.33%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 5.68 5.13 5.16 5.08 5.10 5.05 4.75 -
P/RPS 2.15 2.65 4.18 9.28 2.69 3.63 5.39 -45.90%
P/EPS 11.25 12.34 19.01 51.12 81.13 42.87 90.69 -75.22%
EY 8.89 8.10 5.26 1.96 1.23 2.33 1.10 304.26%
DY 2.64 0.97 0.97 0.00 1.96 0.59 0.63 160.60%
P/NAPS 0.85 0.78 0.80 0.81 0.82 0.80 0.76 7.76%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 23/03/22 17/12/21 23/09/21 24/06/21 16/03/21 15/12/20 -
Price 5.49 5.42 5.15 5.02 5.18 5.10 5.20 -
P/RPS 2.08 2.80 4.18 9.17 2.73 3.67 5.90 -50.19%
P/EPS 10.87 13.04 18.97 50.52 82.41 43.29 99.28 -77.20%
EY 9.20 7.67 5.27 1.98 1.21 2.31 1.01 337.92%
DY 2.73 0.92 0.97 0.00 1.93 0.59 0.58 181.65%
P/NAPS 0.82 0.83 0.80 0.80 0.83 0.81 0.83 -0.80%

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