[UCREST] QoQ TTM Result on 31-Aug-2018 [#1]

Stock
[UCREST] UCREST BERHAD
Announcement Date
26-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- 13.52%
YoY- 487.34%
Quarter Report
Latest QR
Upcoming QR
UCREST's Result
UCREST's Financial Summary
View:
Show?
TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 28,878 42,819 47,950 48,573 48,263 36,317 24,506 11.57%
PBT 9,052 16,512 17,024 18,730 15,573 12,244 8,272 6.19%
Tax -1,213 -2,002 -1,442 -2,631 -1,391 -1,437 -1,387 -8.55%
NP 7,839 14,510 15,582 16,099 14,182 10,807 6,885 9.04%
-
NP to SH 7,839 14,510 15,582 16,099 14,182 10,807 6,885 9.04%
-
Tax Rate 13.40% 12.12% 8.47% 14.05% 8.93% 11.74% 16.77% -
Total Cost 21,039 28,309 32,368 32,474 34,081 25,510 17,621 12.55%
-
Net Worth 38,885 41,530 39,071 36,983 31,349 25,599 18,860 62.06%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 38,885 41,530 39,071 36,983 31,349 25,599 18,860 62.06%
NOSH 464,032 464,032 464,032 464,032 464,032 421,045 340,446 22.95%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 27.15% 33.89% 32.50% 33.14% 29.38% 29.76% 28.10% -
ROE 20.16% 34.94% 39.88% 43.53% 45.24% 42.22% 36.50% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 6.22 9.23 10.33 10.47 13.04 8.63 7.20 -9.30%
EPS 1.69 3.13 3.36 3.47 3.83 2.57 2.02 -11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0838 0.0895 0.0842 0.0797 0.0847 0.0608 0.0554 31.80%
Adjusted Per Share Value based on latest NOSH - 464,032
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 3.88 5.76 6.45 6.53 6.49 4.88 3.29 11.63%
EPS 1.05 1.95 2.09 2.16 1.91 1.45 0.93 8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0558 0.0525 0.0497 0.0421 0.0344 0.0254 61.92%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.205 0.24 0.27 0.31 0.21 0.40 0.345 -
P/RPS 3.29 2.60 2.61 2.96 1.61 4.64 4.79 -22.17%
P/EPS 12.14 7.68 8.04 8.94 5.48 15.58 17.06 -20.31%
EY 8.24 13.03 12.44 11.19 18.25 6.42 5.86 25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.68 3.21 3.89 2.48 6.58 6.23 -46.35%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 29/04/19 29/01/19 26/10/18 30/07/18 25/04/18 22/01/18 -
Price 0.225 0.25 0.26 0.235 0.385 0.29 0.575 -
P/RPS 3.62 2.71 2.52 2.25 2.95 3.36 7.99 -41.03%
P/EPS 13.32 8.00 7.74 6.77 10.05 11.30 28.43 -39.70%
EY 7.51 12.51 12.92 14.76 9.95 8.85 3.52 65.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.79 3.09 2.95 4.55 4.77 10.38 -59.48%

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