[UMCCA] YoY TTM Result on 31-Jan-2020 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 1.38%
YoY- 422.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 616,649 512,868 377,899 264,229 209,565 285,749 252,331 16.05%
PBT 95,715 110,441 -42,341 62,081 -22,487 78,232 94,339 0.24%
Tax -30,511 -35,389 3,514 286 1,481 -11,018 -18,098 9.09%
NP 65,204 75,052 -38,827 62,367 -21,006 67,214 76,241 -2.57%
-
NP to SH 71,442 75,653 -36,573 63,502 -19,687 68,308 75,781 -0.97%
-
Tax Rate 31.88% 32.04% - -0.46% - 14.08% 19.18% -
Total Cost 551,445 437,816 416,726 201,862 230,571 218,535 176,090 20.94%
-
Net Worth 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,439 -3.29%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 31,465 25,172 18,879 16,775 16,773 43,955 50,219 -7.49%
Div Payout % 44.04% 33.27% 0.00% 26.42% 0.00% 64.35% 66.27% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,439 -3.29%
NOSH 209,769 209,769 209,769 209,769 209,681 209,660 209,254 0.04%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 10.57% 14.63% -10.27% 23.60% -10.02% 23.52% 30.21% -
ROE 5.05% 5.50% -2.76% 4.58% -1.30% 3.93% 4.38% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 293.97 244.49 180.15 125.98 99.94 136.35 120.59 16.00%
EPS 34.06 36.06 -17.43 30.28 -9.39 32.59 36.21 -1.01%
DPS 15.00 12.00 9.00 8.00 8.00 21.00 24.00 -7.53%
NAPS 6.74 6.56 6.31 6.61 7.22 8.29 8.26 -3.33%
Adjusted Per Share Value based on latest NOSH - 209,769
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 293.97 244.49 180.15 125.96 99.90 136.22 120.29 16.05%
EPS 34.06 36.06 -17.43 30.27 -9.39 32.56 36.13 -0.97%
DPS 15.00 12.00 9.00 8.00 8.00 20.95 23.94 -7.49%
NAPS 6.74 6.56 6.31 6.6093 7.2172 8.2821 8.2397 -3.29%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 5.48 5.13 5.05 5.25 5.46 6.43 5.80 -
P/RPS 1.86 2.10 2.80 4.17 5.46 4.72 4.81 -14.63%
P/EPS 16.09 14.22 -28.96 17.34 -58.15 19.73 16.02 0.07%
EY 6.21 7.03 -3.45 5.77 -1.72 5.07 6.24 -0.08%
DY 2.74 2.34 1.78 1.52 1.47 3.27 4.14 -6.64%
P/NAPS 0.81 0.78 0.80 0.79 0.76 0.78 0.70 2.46%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/03/23 23/03/22 16/03/21 26/03/20 21/03/19 22/03/18 28/03/17 -
Price 5.35 5.42 5.10 4.05 5.40 6.30 6.10 -
P/RPS 1.82 2.22 2.83 3.21 5.40 4.62 5.06 -15.66%
P/EPS 15.71 15.03 -29.25 13.38 -57.52 19.33 16.84 -1.15%
EY 6.37 6.65 -3.42 7.48 -1.74 5.17 5.94 1.17%
DY 2.80 2.21 1.76 1.98 1.48 3.33 3.93 -5.49%
P/NAPS 0.79 0.83 0.81 0.61 0.75 0.76 0.74 1.09%

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