[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 104.85%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 291,712 207,795 147,307 215,470 204,430 157,835 165,086 9.94%
PBT 29,602 79,836 -30,975 50,115 70,771 46,666 45,719 -6.98%
Tax -6,267 -3,620 914 -12,953 -14,934 -7,322 -8,472 -4.89%
NP 23,335 76,216 -30,061 37,162 55,837 39,344 37,247 -7.49%
-
NP to SH 24,713 77,058 -28,206 39,307 55,553 39,344 37,247 -6.60%
-
Tax Rate 21.17% 4.53% - 25.85% 21.10% 15.69% 18.53% -
Total Cost 268,377 131,579 177,368 178,308 148,593 118,491 127,839 13.14%
-
Net Worth 1,323,643 1,386,427 1,513,940 1,737,335 1,728,315 1,689,453 1,577,666 -2.88%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 6,293 4,194 4,193 12,574 16,739 16,706 16,563 -14.88%
Div Payout % 25.46% 5.44% 0.00% 31.99% 30.13% 42.46% 44.47% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,323,643 1,386,427 1,513,940 1,737,335 1,728,315 1,689,453 1,577,666 -2.88%
NOSH 209,769 209,769 209,681 209,660 209,239 208,832 207,042 0.21%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.00% 36.68% -20.41% 17.25% 27.31% 24.93% 22.56% -
ROE 1.87% 5.56% -1.86% 2.26% 3.21% 2.33% 2.36% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 139.06 99.07 70.25 102.82 97.70 75.58 79.74 9.70%
EPS 11.78 36.75 -13.45 18.77 26.55 18.84 17.99 -6.80%
DPS 3.00 2.00 2.00 6.00 8.00 8.00 8.00 -15.06%
NAPS 6.31 6.61 7.22 8.29 8.26 8.09 7.62 -3.09%
Adjusted Per Share Value based on latest NOSH - 209,660
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 139.06 99.06 70.22 102.72 97.45 75.24 78.70 9.94%
EPS 11.78 36.73 -13.45 18.74 26.48 18.76 17.76 -6.60%
DPS 3.00 2.00 2.00 5.99 7.98 7.96 7.90 -14.89%
NAPS 6.31 6.6093 7.2172 8.2821 8.2391 8.0539 7.521 -2.88%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 5.05 5.25 5.46 6.43 5.80 5.94 6.35 -
P/RPS 3.63 5.30 7.77 6.25 5.94 7.86 7.96 -12.25%
P/EPS 42.87 14.29 -40.59 34.28 21.85 31.53 35.30 3.28%
EY 2.33 7.00 -2.46 2.92 4.58 3.17 2.83 -3.18%
DY 0.59 0.38 0.37 0.93 1.38 1.35 1.26 -11.86%
P/NAPS 0.80 0.79 0.76 0.78 0.70 0.73 0.83 -0.61%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 16/03/21 26/03/20 21/03/19 22/03/18 28/03/17 29/03/16 25/03/15 -
Price 5.10 4.05 5.40 6.30 6.10 6.03 6.40 -
P/RPS 3.67 4.09 7.69 6.13 6.24 7.98 8.03 -12.22%
P/EPS 43.29 11.02 -40.14 33.59 22.98 32.01 35.58 3.31%
EY 2.31 9.07 -2.49 2.98 4.35 3.12 2.81 -3.20%
DY 0.59 0.49 0.37 0.95 1.31 1.33 1.25 -11.75%
P/NAPS 0.81 0.61 0.75 0.76 0.74 0.75 0.84 -0.60%

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