[UMCCA] YoY 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- 56.42%
YoY- -40.24%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 106,977 87,473 53,479 64,190 75,771 50,044 47,882 14.32%
PBT 17,794 4,034 3,295 23,369 39,440 16,173 13,066 5.27%
Tax -3,523 -281 -1,030 -4,511 -5,621 -1,377 -2,257 7.69%
NP 14,271 3,753 2,265 18,858 33,819 14,796 10,809 4.73%
-
NP to SH 13,726 3,221 2,357 20,119 33,669 14,796 10,809 4.05%
-
Tax Rate 19.80% 6.97% 31.26% 19.30% 14.25% 8.51% 17.27% -
Total Cost 92,706 83,720 51,214 45,332 41,952 35,248 37,073 16.48%
-
Net Worth 1,323,643 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 1,580,894 -2.91%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 16,740 - - -
Div Payout % - - - - 49.72% - - -
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 1,728,439 1,693,064 1,580,894 -2.91%
NOSH 209,769 209,769 209,681 209,660 209,254 209,278 207,466 0.18%
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 13.34% 4.29% 4.24% 29.38% 44.63% 29.57% 22.57% -
ROE 1.04% 0.23% 0.16% 1.16% 1.95% 0.87% 0.68% -
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 51.00 41.70 25.50 30.63 36.21 23.91 23.08 14.11%
EPS 6.54 1.54 1.12 9.60 16.09 7.07 5.21 3.85%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
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 51.00 41.70 25.49 30.60 36.12 23.86 22.83 14.32%
EPS 6.54 1.54 1.12 9.59 16.05 7.05 5.15 4.05%
DPS 0.00 0.00 0.00 0.00 7.98 0.00 0.00 -
NAPS 6.31 6.6093 7.2172 8.2821 8.2397 8.0711 7.5363 -2.91%
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 9.90 12.59 21.41 20.99 16.02 24.84 27.51 -15.64%
P/EPS 77.18 341.87 485.74 66.98 36.05 84.02 121.88 -7.32%
EY 1.30 0.29 0.21 1.49 2.77 1.19 0.82 7.97%
DY 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
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 10.00 9.71 21.17 20.57 16.85 25.22 27.73 -15.61%
P/EPS 77.94 263.73 480.40 65.62 37.91 85.29 122.84 -7.29%
EY 1.28 0.38 0.21 1.52 2.64 1.17 0.81 7.91%
DY 0.00 0.00 0.00 0.00 1.31 0.00 0.00 -
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