[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 99.64%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 93,828 151,280 128,659 107,791 117,204 108,304 112,217 -2.93%
PBT -34,270 26,746 31,331 30,493 32,653 38,840 53,323 -
Tax 1,944 -8,442 -9,313 -5,945 -6,215 -5,956 -10,450 -
NP -32,326 18,304 22,018 24,548 26,438 32,884 42,873 -
-
NP to SH -30,563 19,188 21,884 24,548 26,438 32,884 42,873 -
-
Tax Rate - 31.56% 29.72% 19.50% 19.03% 15.33% 19.60% -
Total Cost 126,154 132,976 106,641 83,243 90,766 75,420 69,344 10.48%
-
Net Worth 1,507,607 1,738,742 1,726,032 1,690,806 1,582,556 1,553,881 1,071,315 5.85%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 4,193 12,569 16,737 16,699 16,549 20,526 20,367 -23.14%
Div Payout % 0.00% 65.51% 76.48% 68.03% 62.60% 62.42% 47.51% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,507,607 1,738,742 1,726,032 1,690,806 1,582,556 1,553,881 1,071,315 5.85%
NOSH 209,681 209,568 209,216 208,741 206,870 205,268 203,672 0.48%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -34.45% 12.10% 17.11% 22.77% 22.56% 30.36% 38.21% -
ROE -2.03% 1.10% 1.27% 1.45% 1.67% 2.12% 4.00% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 44.75 72.21 61.50 51.64 56.66 52.76 55.10 -3.40%
EPS -14.58 9.17 10.46 11.76 12.78 16.02 21.05 -
DPS 2.00 6.00 8.00 8.00 8.00 10.00 10.00 -23.51%
NAPS 7.19 8.30 8.25 8.10 7.65 7.57 5.26 5.34%
Adjusted Per Share Value based on latest NOSH - 209,078
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 44.73 72.12 61.33 51.39 55.87 51.63 53.50 -2.93%
EPS -14.57 9.15 10.43 11.70 12.60 15.68 20.44 -
DPS 2.00 5.99 7.98 7.96 7.89 9.79 9.71 -23.14%
NAPS 7.187 8.2888 8.2282 8.0603 7.5443 7.4076 5.1071 5.85%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 5.72 6.76 5.57 6.06 6.82 7.21 7.16 -
P/RPS 12.78 9.36 9.06 11.74 12.04 13.67 13.00 -0.28%
P/EPS -39.24 73.80 53.25 51.53 53.36 45.01 34.01 -
EY -2.55 1.35 1.88 1.94 1.87 2.22 2.94 -
DY 0.35 0.89 1.44 1.32 1.17 1.39 1.40 -20.62%
P/NAPS 0.80 0.81 0.68 0.75 0.89 0.95 1.36 -8.46%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 17/12/18 18/12/17 16/12/16 15/12/15 24/12/14 19/12/13 19/12/12 -
Price 5.41 6.68 5.69 5.86 6.32 7.08 7.04 -
P/RPS 12.09 9.25 9.25 11.35 11.16 13.42 12.78 -0.92%
P/EPS -37.12 72.93 54.40 49.83 49.45 44.19 33.44 -
EY -2.69 1.37 1.84 2.01 2.02 2.26 2.99 -
DY 0.37 0.90 1.41 1.37 1.27 1.41 1.42 -20.07%
P/NAPS 0.75 0.80 0.69 0.72 0.83 0.94 1.34 -9.21%

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