[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 99.64%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 54,215 205,736 157,835 107,791 57,926 213,152 165,086 -52.43%
PBT 5,617 70,234 46,666 30,493 15,080 58,437 45,719 -75.31%
Tax -2,333 -10,486 -7,322 -5,945 -2,784 -11,253 -8,472 -57.70%
NP 3,284 59,748 39,344 24,548 12,296 47,184 37,247 -80.21%
-
NP to SH 3,381 59,572 39,344 24,548 12,296 47,184 37,247 -79.83%
-
Tax Rate 41.53% 14.93% 15.69% 19.50% 18.46% 19.26% 18.53% -
Total Cost 50,931 145,988 118,491 83,243 45,630 165,968 127,839 -45.88%
-
Net Worth 1,696,761 1,707,131 1,689,453 1,690,806 1,674,835 1,676,410 1,577,666 4.97%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - 33,432 16,706 16,699 - 33,155 16,563 -
Div Payout % - 56.12% 42.46% 68.03% - 70.27% 44.47% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 1,696,761 1,707,131 1,689,453 1,690,806 1,674,835 1,676,410 1,577,666 4.97%
NOSH 208,703 208,951 208,832 208,741 208,054 207,220 207,042 0.53%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 6.06% 29.04% 24.93% 22.77% 21.23% 22.14% 22.56% -
ROE 0.20% 3.49% 2.33% 1.45% 0.73% 2.81% 2.36% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 25.98 98.46 75.58 51.64 27.84 102.86 79.74 -52.68%
EPS 1.62 28.51 18.84 11.76 5.91 22.77 17.99 -79.93%
DPS 0.00 16.00 8.00 8.00 0.00 16.00 8.00 -
NAPS 8.13 8.17 8.09 8.10 8.05 8.09 7.62 4.41%
Adjusted Per Share Value based on latest NOSH - 209,078
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 25.85 98.08 75.24 51.39 27.61 101.61 78.70 -52.42%
EPS 1.61 28.40 18.76 11.70 5.86 22.49 17.76 -79.84%
DPS 0.00 15.94 7.96 7.96 0.00 15.81 7.90 -
NAPS 8.0887 8.1381 8.0539 8.0603 7.9842 7.9917 7.521 4.97%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 5.78 5.96 5.94 6.06 6.14 6.38 6.35 -
P/RPS 22.25 6.05 7.86 11.74 22.05 6.20 7.96 98.55%
P/EPS 356.79 20.90 31.53 51.53 103.89 28.02 35.30 368.13%
EY 0.28 4.78 3.17 1.94 0.96 3.57 2.83 -78.63%
DY 0.00 2.68 1.35 1.32 0.00 2.51 1.26 -
P/NAPS 0.71 0.73 0.73 0.75 0.76 0.79 0.83 -9.89%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 29/06/16 29/03/16 15/12/15 21/09/15 24/06/15 25/03/15 -
Price 5.71 5.72 6.03 5.86 5.60 6.15 6.40 -
P/RPS 21.98 5.81 7.98 11.35 20.11 5.98 8.03 95.79%
P/EPS 352.47 20.06 32.01 49.83 94.75 27.01 35.58 361.90%
EY 0.28 4.98 3.12 2.01 1.06 3.70 2.81 -78.53%
DY 0.00 2.80 1.33 1.37 0.00 2.60 1.25 -
P/NAPS 0.70 0.70 0.75 0.72 0.70 0.76 0.84 -11.45%

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