[UMCCA] QoQ TTM Result on 31-Jan-2020 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 1.38%
YoY- 422.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 358,395 337,438 293,982 264,229 230,235 207,066 203,741 45.47%
PBT -56,101 -30,379 7,893 62,081 61,342 12,397 -48,730 9.79%
Tax 6,756 10,968 6,161 286 -463 -969 4,820 25.11%
NP -49,345 -19,411 14,054 62,367 60,879 11,428 -43,910 8.05%
-
NP to SH -47,078 -17,621 15,772 63,502 62,638 13,671 -41,762 8.27%
-
Tax Rate - - -78.06% -0.46% 0.75% 7.82% - -
Total Cost 407,740 356,849 279,928 201,862 169,356 195,638 247,651 39.22%
-
Net Worth 1,313,155 1,311,057 1,317,350 1,386,427 1,383,961 1,346,217 1,467,838 -7.12%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 18,879 16,779 16,779 16,775 16,775 16,775 16,775 8.15%
Div Payout % 0.00% 0.00% 106.39% 26.42% 26.78% 122.71% 0.00% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 1,313,155 1,311,057 1,317,350 1,386,427 1,383,961 1,346,217 1,467,838 -7.12%
NOSH 209,769 209,769 209,769 209,769 209,691 209,691 209,691 0.02%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -13.77% -5.75% 4.78% 23.60% 26.44% 5.52% -21.55% -
ROE -3.59% -1.34% 1.20% 4.58% 4.53% 1.02% -2.85% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 170.85 160.86 140.15 125.98 109.80 98.75 97.16 45.43%
EPS -22.44 -8.40 7.52 30.28 29.87 6.52 -19.92 8.22%
DPS 9.00 8.00 8.00 8.00 8.00 8.00 8.00 8.13%
NAPS 6.26 6.25 6.28 6.61 6.60 6.42 7.00 -7.14%
Adjusted Per Share Value based on latest NOSH - 209,769
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 170.85 160.86 140.15 125.96 109.76 98.71 97.13 45.46%
EPS -22.44 -8.40 7.52 30.27 29.86 6.52 -19.91 8.26%
DPS 9.00 8.00 8.00 8.00 8.00 8.00 8.00 8.13%
NAPS 6.26 6.25 6.28 6.6093 6.5975 6.4176 6.9974 -7.12%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 4.75 4.58 4.40 5.25 5.10 5.10 5.36 -
P/RPS 2.78 2.85 3.14 4.17 4.64 5.16 5.52 -36.56%
P/EPS -21.16 -54.52 58.52 17.34 17.07 78.23 -26.91 -14.74%
EY -4.72 -1.83 1.71 5.77 5.86 1.28 -3.72 17.11%
DY 1.89 1.75 1.82 1.52 1.57 1.57 1.49 17.09%
P/NAPS 0.76 0.73 0.70 0.79 0.77 0.79 0.77 -0.86%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 15/12/20 24/09/20 23/06/20 26/03/20 18/12/19 25/09/19 26/06/19 -
Price 5.20 4.70 4.54 4.05 5.35 5.15 5.25 -
P/RPS 3.04 2.92 3.24 3.21 4.87 5.22 5.40 -31.70%
P/EPS -23.17 -55.95 60.38 13.38 17.91 78.99 -26.36 -8.20%
EY -4.32 -1.79 1.66 7.48 5.58 1.27 -3.79 9.07%
DY 1.73 1.70 1.76 1.98 1.50 1.55 1.52 8.96%
P/NAPS 0.83 0.75 0.72 0.61 0.81 0.80 0.75 6.95%

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