[UMCCA] YoY TTM Result on 31-Oct-2017 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -6.45%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 358,395 230,235 220,276 297,330 226,604 203,739 253,247 5.95%
PBT -56,101 61,342 -2,413 94,303 71,072 56,277 77,910 -
Tax 6,756 -463 -2,000 -12,128 -13,854 -10,983 -14,158 -
NP -49,345 60,879 -4,413 82,175 57,218 45,294 63,752 -
-
NP to SH -47,078 62,638 -1,925 81,858 56,908 45,294 63,752 -
-
Tax Rate - 0.75% - 12.86% 19.49% 19.52% 18.17% -
Total Cost 407,740 169,356 224,689 215,155 169,386 158,445 189,495 13.60%
-
Net Worth 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 1,693,535 1,585,204 -3.08%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 18,879 16,775 16,773 60,695 33,479 33,322 49,588 -14.85%
Div Payout % 0.00% 26.78% 0.00% 74.15% 58.83% 73.57% 77.78% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 1,693,535 1,585,204 -3.08%
NOSH 209,769 209,691 209,681 209,568 209,309 209,078 207,216 0.20%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -13.77% 26.44% -2.00% 27.64% 25.25% 22.23% 25.17% -
ROE -3.59% 4.53% -0.13% 4.71% 3.30% 2.67% 4.02% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 170.85 109.80 105.05 141.93 108.26 97.45 122.21 5.73%
EPS -22.44 29.87 -0.92 39.08 27.19 21.66 30.77 -
DPS 9.00 8.00 8.00 29.00 16.00 16.00 24.00 -15.06%
NAPS 6.26 6.60 7.19 8.30 8.25 8.10 7.65 -3.28%
Adjusted Per Share Value based on latest NOSH - 209,568
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 170.85 109.76 105.01 141.74 108.03 97.13 120.73 5.95%
EPS -22.44 29.86 -0.92 39.02 27.13 21.59 30.39 -
DPS 9.00 8.00 8.00 28.93 15.96 15.89 23.64 -14.85%
NAPS 6.26 6.5975 7.187 8.2888 8.2319 8.0733 7.5569 -3.08%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 4.75 5.10 5.72 6.76 5.57 6.06 6.82 -
P/RPS 2.78 4.64 5.44 4.76 5.14 6.22 5.58 -10.95%
P/EPS -21.16 17.07 -623.05 17.30 20.49 27.97 22.17 -
EY -4.72 5.86 -0.16 5.78 4.88 3.57 4.51 -
DY 1.89 1.57 1.40 4.29 2.87 2.64 3.52 -9.83%
P/NAPS 0.76 0.77 0.80 0.81 0.68 0.75 0.89 -2.59%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 15/12/20 18/12/19 17/12/18 18/12/17 16/12/16 15/12/15 24/12/14 -
Price 5.20 5.35 5.41 6.68 5.69 5.86 6.32 -
P/RPS 3.04 4.87 5.15 4.71 5.26 6.01 5.17 -8.46%
P/EPS -23.17 17.91 -589.29 17.10 20.93 27.05 20.54 -
EY -4.32 5.58 -0.17 5.85 4.78 3.70 4.87 -
DY 1.73 1.50 1.48 4.34 2.81 2.73 3.80 -12.28%
P/NAPS 0.83 0.81 0.75 0.80 0.69 0.72 0.83 0.00%

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