[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 203.32%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 40,005 277,728 215,470 151,280 70,290 274,709 204,430 -66.39%
PBT -20,949 58,603 50,115 26,746 8,741 98,888 70,771 -
Tax 1,814 -12,386 -12,953 -8,442 -2,894 -12,999 -14,934 -
NP -19,135 46,217 37,162 18,304 5,847 85,889 55,837 -
-
NP to SH -18,486 47,826 39,307 19,188 6,326 84,554 55,553 -
-
Tax Rate - 21.14% 25.85% 31.56% 33.11% 13.15% 21.10% -
Total Cost 59,140 231,511 178,308 132,976 64,443 188,820 148,593 -45.98%
-
Net Worth 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,526 1,728,315 -8.13%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - 25,160 12,574 12,569 - 48,125 16,739 -
Div Payout % - 52.61% 31.99% 65.51% - 56.92% 30.13% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,526 1,728,315 -8.13%
NOSH 209,681 209,672 209,660 209,568 209,470 209,240 209,239 0.14%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -47.83% 16.64% 17.25% 12.10% 8.32% 31.27% 27.31% -
ROE -1.21% 2.86% 2.26% 1.10% 0.37% 4.82% 3.21% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 19.08 132.46 102.82 72.21 33.56 131.29 97.70 -66.43%
EPS -8.82 22.83 18.77 9.17 3.02 40.41 26.55 -
DPS 0.00 12.00 6.00 6.00 0.00 23.00 8.00 -
NAPS 7.26 7.97 8.29 8.30 8.25 8.39 8.26 -8.26%
Adjusted Per Share Value based on latest NOSH - 209,568
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 19.07 132.40 102.72 72.12 33.51 130.96 97.45 -66.39%
EPS -8.81 22.80 18.74 9.15 3.02 40.31 26.48 -
DPS 0.00 11.99 5.99 5.99 0.00 22.94 7.98 -
NAPS 7.257 7.9663 8.2821 8.2888 8.2382 8.3688 8.2391 -8.13%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 6.10 6.10 6.43 6.76 6.35 6.18 5.80 -
P/RPS 31.97 4.61 6.25 9.36 18.92 4.71 5.94 208.06%
P/EPS -69.19 26.74 34.28 73.80 210.26 15.29 21.85 -
EY -1.45 3.74 2.92 1.35 0.48 6.54 4.58 -
DY 0.00 1.97 0.93 0.89 0.00 3.72 1.38 -
P/NAPS 0.84 0.77 0.78 0.81 0.77 0.74 0.70 12.96%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 28/06/18 22/03/18 18/12/17 19/09/17 22/06/17 28/03/17 -
Price 6.14 6.08 6.30 6.68 6.78 6.03 6.10 -
P/RPS 32.18 4.59 6.13 9.25 20.20 4.59 6.24 199.39%
P/EPS -69.64 26.65 33.59 72.93 224.50 14.92 22.98 -
EY -1.44 3.75 2.98 1.37 0.45 6.70 4.35 -
DY 0.00 1.97 0.95 0.90 0.00 3.81 1.31 -
P/NAPS 0.85 0.76 0.76 0.80 0.82 0.72 0.74 9.70%

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