[UMCCA] YoY Annualized Quarter Result on 30-Apr-2019 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
30-Apr-2019 [#4]
Profit Trend
QoQ- -11.05%
YoY- -187.32%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 553,962 398,069 293,982 203,741 277,728 274,709 205,736 17.94%
PBT 141,891 25,046 8,433 -48,730 58,603 98,888 70,234 12.42%
Tax -36,302 -14,695 5,621 4,820 -12,386 -12,999 -10,486 22.98%
NP 105,589 10,351 14,054 -43,910 46,217 85,889 59,748 9.95%
-
NP to SH 105,898 13,186 15,772 -41,762 47,826 84,554 59,572 10.05%
-
Tax Rate 25.58% 58.67% -66.65% - 21.14% 13.15% 14.93% -
Total Cost 448,373 387,718 279,928 247,651 231,511 188,820 145,988 20.55%
-
Net Worth 1,399,160 1,308,959 1,317,350 1,467,838 1,671,077 1,755,526 1,707,131 -3.25%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 31,465 20,976 16,781 16,775 25,160 48,125 33,432 -1.00%
Div Payout % 29.71% 159.08% 106.40% 0.00% 52.61% 56.92% 56.12% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 1,399,160 1,308,959 1,317,350 1,467,838 1,671,077 1,755,526 1,707,131 -3.25%
NOSH 209,769 209,769 209,769 209,691 209,672 209,240 208,951 0.06%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 19.06% 2.60% 4.78% -21.55% 16.64% 31.27% 29.04% -
ROE 7.57% 1.01% 1.20% -2.85% 2.86% 4.82% 3.49% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 264.08 189.77 140.15 97.16 132.46 131.29 98.46 17.86%
EPS 50.48 6.29 7.52 -19.92 22.83 40.41 28.51 9.98%
DPS 15.00 10.00 8.00 8.00 12.00 23.00 16.00 -1.06%
NAPS 6.67 6.24 6.28 7.00 7.97 8.39 8.17 -3.32%
Adjusted Per Share Value based on latest NOSH - 209,691
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 264.08 189.77 140.15 97.13 132.40 130.96 98.08 17.93%
EPS 50.48 6.29 7.52 -19.91 22.80 40.31 28.40 10.05%
DPS 15.00 10.00 8.00 8.00 11.99 22.94 15.94 -1.00%
NAPS 6.67 6.24 6.28 6.9974 7.9663 8.3688 8.1381 -3.25%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 5.68 5.10 4.40 5.36 6.10 6.18 5.96 -
P/RPS 2.15 2.69 3.14 5.52 4.61 4.71 6.05 -15.83%
P/EPS 11.25 81.13 58.52 -26.91 26.74 15.29 20.90 -9.80%
EY 8.89 1.23 1.71 -3.72 3.74 6.54 4.78 10.88%
DY 2.64 1.96 1.82 1.49 1.97 3.72 2.68 -0.25%
P/NAPS 0.85 0.82 0.70 0.77 0.77 0.74 0.73 2.56%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 28/06/22 24/06/21 23/06/20 26/06/19 28/06/18 22/06/17 29/06/16 -
Price 5.49 5.18 4.54 5.25 6.08 6.03 5.72 -
P/RPS 2.08 2.73 3.24 5.40 4.59 4.59 5.81 -15.72%
P/EPS 10.87 82.41 60.38 -26.36 26.65 14.92 20.06 -9.70%
EY 9.20 1.21 1.66 -3.79 3.75 6.70 4.98 10.76%
DY 2.73 1.93 1.76 1.52 1.97 3.81 2.80 -0.42%
P/NAPS 0.82 0.83 0.72 0.75 0.76 0.72 0.70 2.67%

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