[UMCCA] QoQ Quarter Result on 31-Jan-2021 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
16-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 84.66%
YoY- 326.14%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 143,854 114,868 106,357 106,977 97,949 86,786 86,187 40.57%
PBT 48,343 27,254 -4,556 17,794 9,902 1,906 -71,943 -
Tax -11,772 -5,973 -8,428 -3,523 -3,576 832 9,781 -
NP 36,571 21,281 -12,984 14,271 6,326 2,738 -62,162 -
-
NP to SH 36,096 20,845 -11,527 13,726 7,433 3,554 -61,286 -
-
Tax Rate 24.35% 21.92% - 19.80% 36.11% -43.65% - -
Total Cost 107,283 93,587 119,341 92,706 91,623 84,048 148,349 -19.38%
-
Net Worth 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 1,311,057 1,317,350 2.00%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 10,488 - 14,683 - 6,293 - 12,586 -11.41%
Div Payout % 29.06% - 0.00% - 84.66% - 0.00% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 1,311,057 1,317,350 2.00%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 25.42% 18.53% -12.21% 13.34% 6.46% 3.15% -72.12% -
ROE 2.66% 1.58% -0.88% 1.04% 0.57% 0.27% -4.65% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 68.58 54.76 50.70 51.00 46.69 41.37 41.09 40.57%
EPS 17.21 9.94 -5.50 6.54 3.54 1.69 -29.22 -
DPS 5.00 0.00 7.00 0.00 3.00 0.00 6.00 -11.41%
NAPS 6.47 6.29 6.24 6.31 6.26 6.25 6.28 2.00%
Adjusted Per Share Value based on latest NOSH - 209,769
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 68.58 54.76 50.70 51.00 46.69 41.37 41.09 40.57%
EPS 17.21 9.94 -5.50 6.54 3.54 1.69 -29.22 -
DPS 5.00 0.00 7.00 0.00 3.00 0.00 6.00 -11.41%
NAPS 6.47 6.29 6.24 6.31 6.26 6.25 6.28 2.00%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 5.16 5.08 5.10 5.05 4.75 4.58 4.40 -
P/RPS 7.52 9.28 10.06 9.90 10.17 11.07 10.71 -20.95%
P/EPS 29.99 51.12 -92.81 77.18 134.05 270.33 -15.06 -
EY 3.33 1.96 -1.08 1.30 0.75 0.37 -6.64 -
DY 0.97 0.00 1.37 0.00 0.63 0.00 1.36 -20.12%
P/NAPS 0.80 0.81 0.82 0.80 0.76 0.73 0.70 9.28%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 17/12/21 23/09/21 24/06/21 16/03/21 15/12/20 24/09/20 23/06/20 -
Price 5.15 5.02 5.18 5.10 5.20 4.70 4.54 -
P/RPS 7.51 9.17 10.22 10.00 11.14 11.36 11.05 -22.64%
P/EPS 29.93 50.52 -94.27 77.94 146.75 277.41 -15.54 -
EY 3.34 1.98 -1.06 1.28 0.68 0.36 -6.44 -
DY 0.97 0.00 1.35 0.00 0.58 0.00 1.32 -18.52%
P/NAPS 0.80 0.80 0.83 0.81 0.83 0.75 0.72 7.25%

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