[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2022 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -77.05%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 604,497 469,198 307,568 167,440 553,962 406,511 258,722 76.35%
PBT 79,456 68,821 54,176 31,789 141,891 114,997 75,597 3.38%
Tax -25,081 -21,170 -16,194 -8,286 -36,302 -26,961 -17,745 26.02%
NP 54,375 47,651 37,982 23,503 105,589 88,036 57,852 -4.05%
-
NP to SH 60,375 52,724 40,012 24,303 105,898 87,180 56,941 3.99%
-
Tax Rate 31.57% 30.76% 29.89% 26.07% 25.58% 23.44% 23.47% -
Total Cost 550,122 421,547 269,586 143,937 448,373 318,475 200,870 96.10%
-
Net Worth 1,432,723 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 3.68%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 25,172 10,488 10,488 - 31,465 10,488 10,488 79.54%
Div Payout % 41.69% 19.89% 26.21% - 29.71% 12.03% 18.42% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 1,432,723 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 3.68%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 9.00% 10.16% 12.35% 14.04% 19.06% 21.66% 22.36% -
ROE 4.21% 3.73% 2.81% 1.73% 7.57% 6.34% 4.20% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 288.17 223.67 146.62 79.82 264.08 193.79 123.34 76.34%
EPS 28.78 25.13 19.07 11.59 50.48 41.56 27.14 4.00%
DPS 12.00 5.00 5.00 0.00 15.00 5.00 5.00 79.54%
NAPS 6.83 6.74 6.78 6.70 6.67 6.56 6.47 3.68%
Adjusted Per Share Value based on latest NOSH - 209,769
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 288.17 223.67 146.62 79.82 264.08 193.79 123.34 76.34%
EPS 28.78 25.13 19.07 11.59 50.48 41.56 27.14 4.00%
DPS 12.00 5.00 5.00 0.00 15.00 5.00 5.00 79.54%
NAPS 6.83 6.74 6.78 6.70 6.67 6.56 6.47 3.68%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 5.38 5.48 5.38 5.31 5.68 5.13 5.16 -
P/RPS 1.87 2.45 3.67 6.65 2.15 2.65 4.18 -41.59%
P/EPS 18.69 21.80 28.21 45.83 11.25 12.34 19.01 -1.12%
EY 5.35 4.59 3.55 2.18 8.89 8.10 5.26 1.14%
DY 2.23 0.91 0.93 0.00 2.64 0.97 0.97 74.45%
P/NAPS 0.79 0.81 0.79 0.79 0.85 0.78 0.80 -0.83%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 27/03/23 27/12/22 21/09/22 28/06/22 23/03/22 17/12/21 -
Price 5.20 5.35 5.50 5.43 5.49 5.42 5.15 -
P/RPS 1.80 2.39 3.75 6.80 2.08 2.80 4.18 -43.06%
P/EPS 18.07 21.29 28.83 46.87 10.87 13.04 18.97 -3.19%
EY 5.53 4.70 3.47 2.13 9.20 7.67 5.27 3.27%
DY 2.31 0.93 0.91 0.00 2.73 0.92 0.97 78.61%
P/NAPS 0.76 0.79 0.81 0.81 0.82 0.83 0.80 -3.37%

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