[UMCCA] YoY Cumulative Quarter Result on 30-Apr-2018 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 21.67%
YoY- -43.44%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 398,069 293,982 203,741 277,728 274,709 205,736 213,152 10.96%
PBT 25,046 8,433 -48,730 58,603 98,888 70,234 58,437 -13.15%
Tax -14,695 5,621 4,820 -12,386 -12,999 -10,486 -11,253 4.54%
NP 10,351 14,054 -43,910 46,217 85,889 59,748 47,184 -22.32%
-
NP to SH 13,186 15,772 -41,762 47,826 84,554 59,572 47,184 -19.12%
-
Tax Rate 58.67% -66.65% - 21.14% 13.15% 14.93% 19.26% -
Total Cost 387,718 279,928 247,651 231,511 188,820 145,988 165,968 15.17%
-
Net Worth 1,308,959 1,317,350 1,467,838 1,671,077 1,755,526 1,707,131 1,676,410 -4.03%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 20,976 16,781 16,775 25,160 48,125 33,432 33,155 -7.33%
Div Payout % 159.08% 106.40% 0.00% 52.61% 56.92% 56.12% 70.27% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 1,308,959 1,317,350 1,467,838 1,671,077 1,755,526 1,707,131 1,676,410 -4.03%
NOSH 209,769 209,769 209,691 209,672 209,240 208,951 207,220 0.20%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 2.60% 4.78% -21.55% 16.64% 31.27% 29.04% 22.14% -
ROE 1.01% 1.20% -2.85% 2.86% 4.82% 3.49% 2.81% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 189.77 140.15 97.16 132.46 131.29 98.46 102.86 10.73%
EPS 6.29 7.52 -19.92 22.83 40.41 28.51 22.77 -19.28%
DPS 10.00 8.00 8.00 12.00 23.00 16.00 16.00 -7.52%
NAPS 6.24 6.28 7.00 7.97 8.39 8.17 8.09 -4.23%
Adjusted Per Share Value based on latest NOSH - 209,672
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 189.77 140.15 97.13 132.40 130.96 98.08 101.61 10.96%
EPS 6.29 7.52 -19.91 22.80 40.31 28.40 22.49 -19.11%
DPS 10.00 8.00 8.00 11.99 22.94 15.94 15.81 -7.34%
NAPS 6.24 6.28 6.9974 7.9663 8.3688 8.1381 7.9917 -4.03%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 5.10 4.40 5.36 6.10 6.18 5.96 6.38 -
P/RPS 2.69 3.14 5.52 4.61 4.71 6.05 6.20 -12.98%
P/EPS 81.13 58.52 -26.91 26.74 15.29 20.90 28.02 19.36%
EY 1.23 1.71 -3.72 3.74 6.54 4.78 3.57 -16.25%
DY 1.96 1.82 1.49 1.97 3.72 2.68 2.51 -4.03%
P/NAPS 0.82 0.70 0.77 0.77 0.74 0.73 0.79 0.62%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 24/06/21 23/06/20 26/06/19 28/06/18 22/06/17 29/06/16 24/06/15 -
Price 5.18 4.54 5.25 6.08 6.03 5.72 6.15 -
P/RPS 2.73 3.24 5.40 4.59 4.59 5.81 5.98 -12.24%
P/EPS 82.41 60.38 -26.36 26.65 14.92 20.06 27.01 20.41%
EY 1.21 1.66 -3.79 3.75 6.70 4.98 3.70 -16.98%
DY 1.93 1.76 1.52 1.97 3.81 2.80 2.60 -4.84%
P/NAPS 0.83 0.72 0.75 0.76 0.72 0.70 0.76 1.47%

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