[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

2Q ended 31 October 2017 Results - final.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
TTM Result
Revenue	358,395	230,235	220,276	297,330	226,604	203,739	253,247	5.95%
YoY %	55.66%	4.52%	-25.92%	31.21%	11.22%	-19.55%	-	-
Horiz. %	141.52%	90.91%	86.98%	117.41%	89.48%	80.45%	100.00%	-
PBT	-56,101	61,342	-2,413	94,303	71,072	56,277	77,910	-
YoY %	-191.46%	2,642.15%	-102.56%	32.69%	26.29%	-27.77%	-	-
Horiz. %	-72.01%	78.73%	-3.10%	121.04%	91.22%	72.23%	100.00%	-
Tax	6,756	-463	-2,000	-12,128	-13,854	-10,983	-14,158	-
YoY %	1,559.18%	76.85%	83.51%	12.46%	-26.14%	22.43%	-	-
Horiz. %	-47.72%	3.27%	14.13%	85.66%	97.85%	77.57%	100.00%	-
NP	-49,345	60,879	-4,413	82,175	57,218	45,294	63,752	-
YoY %	-181.05%	1,479.54%	-105.37%	43.62%	26.33%	-28.95%	-	-
Horiz. %	-77.40%	95.49%	-6.92%	128.90%	89.75%	71.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-47,078	62,638	-1,925	81,858	56,908	45,294	63,752	-
YoY %	-175.16%	3,353.92%	-102.35%	43.84%	25.64%	-28.95%	-	-
Horiz. %	-73.85%	98.25%	-3.02%	128.40%	89.26%	71.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.75%	-	12.86%	19.49%	19.52%	18.17%	-
YoY %	-	0.00%	-	-34.02%	-0.15%	7.43%	-	-
Horiz. %	-	4.13%	-	70.78%	107.26%	107.43%	100.00%	-
Total Cost	407,740	169,356	224,689	215,155	169,386	158,445	189,495	13.60%
YoY %	140.76%	-24.63%	4.43%	27.02%	6.91%	-16.39%	-	-
Horiz. %	215.17%	89.37%	118.57%	113.54%	89.39%	83.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-5.12%	-8.20%	-13.29%	0.69%	1.96%	6.83%	-	-
Horiz. %	82.84%	87.30%	95.10%	109.69%	108.93%	106.83%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Dividend
Div	18,879	16,775	16,773	60,695	33,479	33,322	49,588	-14.85%
YoY %	12.54%	0.01%	-72.37%	81.29%	0.47%	-32.80%	-	-
Horiz. %	38.07%	33.83%	33.82%	122.40%	67.51%	67.20%	100.00%	-
Div Payout %	0.00%	26.78%	0.00%	74.15%	58.83%	73.57%	77.78%	-
YoY %	0.00%	0.00%	0.00%	26.04%	-20.04%	-5.41%	-	-
Horiz. %	0.00%	34.43%	0.00%	95.33%	75.64%	94.59%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Equity
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%
YoY %	-5.12%	-8.20%	-13.29%	0.69%	1.96%	6.83%	-	-
Horiz. %	82.84%	87.30%	95.10%	109.69%	108.93%	106.83%	100.00%	-
NOSH	209,769	209,691	209,681	209,568	209,309	209,078	207,216	0.20%
YoY %	0.04%	0.00%	0.05%	0.12%	0.11%	0.90%	-	-
Horiz. %	101.23%	101.19%	101.19%	101.14%	101.01%	100.90%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Ratio Analysis
NP Margin	-13.77%	26.44%	-2.00%	27.64%	25.25%	22.23%	25.17%	-
YoY %	-152.08%	1,422.00%	-107.24%	9.47%	13.59%	-11.68%	-	-
Horiz. %	-54.71%	105.05%	-7.95%	109.81%	100.32%	88.32%	100.00%	-
ROE	-3.59%	4.53%	-0.13%	4.71%	3.30%	2.67%	4.02%	-
YoY %	-179.25%	3,584.62%	-102.76%	42.73%	23.60%	-33.58%	-	-
Horiz. %	-89.30%	112.69%	-3.23%	117.16%	82.09%	66.42%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Per Share
RPS	170.85	109.80	105.05	141.93	108.26	97.45	122.21	5.73%
YoY %	55.60%	4.52%	-25.98%	31.10%	11.09%	-20.26%	-	-
Horiz. %	139.80%	89.85%	85.96%	116.14%	88.59%	79.74%	100.00%	-
EPS	-22.44	29.87	-0.92	39.08	27.19	21.66	30.77	-
YoY %	-175.13%	3,346.74%	-102.35%	43.73%	25.53%	-29.61%	-	-
Horiz. %	-72.93%	97.08%	-2.99%	127.01%	88.37%	70.39%	100.00%	-
DPS	9.00	8.00	8.00	29.00	16.00	16.00	24.00	-15.06%
YoY %	12.50%	0.00%	-72.41%	81.25%	0.00%	-33.33%	-	-
Horiz. %	37.50%	33.33%	33.33%	120.83%	66.67%	66.67%	100.00%	-
NAPS	6.26	6.60	7.19	8.30	8.25	8.10	7.65	-3.28%
YoY %	-5.15%	-8.21%	-13.37%	0.61%	1.85%	5.88%	-	-
Horiz. %	81.83%	86.27%	93.99%	108.50%	107.84%	105.88%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 209,568
RPS	170.85	109.76	105.01	141.74	108.03	97.13	120.73	5.95%
YoY %	55.66%	4.52%	-25.91%	31.20%	11.22%	-19.55%	-	-
Horiz. %	141.51%	90.91%	86.98%	117.40%	89.48%	80.45%	100.00%	-
EPS	-22.44	29.86	-0.92	39.02	27.13	21.59	30.39	-
YoY %	-175.15%	3,345.65%	-102.36%	43.83%	25.66%	-28.96%	-	-
Horiz. %	-73.84%	98.26%	-3.03%	128.40%	89.27%	71.04%	100.00%	-
DPS	9.00	8.00	8.00	28.93	15.96	15.89	23.64	-14.85%
YoY %	12.50%	0.00%	-72.35%	81.27%	0.44%	-32.78%	-	-
Horiz. %	38.07%	33.84%	33.84%	122.38%	67.51%	67.22%	100.00%	-
NAPS	6.26	6.5975	7.187	8.2888	8.2319	8.0733	7.5569	-3.08%
YoY %	-5.12%	-8.20%	-13.29%	0.69%	1.96%	6.83%	-	-
Horiz. %	82.84%	87.30%	95.11%	109.69%	108.93%	106.83%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-40.09%	-14.71%	14.29%	-7.39%	-17.36%	11.47%	-	-
Horiz. %	49.82%	83.15%	97.49%	85.30%	92.11%	111.47%	100.00%	-
P/EPS	-21.16	17.07	-623.05	17.30	20.49	27.97	22.17	-
YoY %	-223.96%	102.74%	-3,701.45%	-15.57%	-26.74%	26.16%	-	-
Horiz. %	-95.44%	77.00%	-2,810.33%	78.03%	92.42%	126.16%	100.00%	-
EY	-4.72	5.86	-0.16	5.78	4.88	3.57	4.51	-
YoY %	-180.55%	3,762.50%	-102.77%	18.44%	36.69%	-20.84%	-	-
Horiz. %	-104.66%	129.93%	-3.55%	128.16%	108.20%	79.16%	100.00%	-
DY	1.89	1.57	1.40	4.29	2.87	2.64	3.52	-9.83%
YoY %	20.38%	12.14%	-67.37%	49.48%	8.71%	-25.00%	-	-
Horiz. %	53.69%	44.60%	39.77%	121.88%	81.53%	75.00%	100.00%	-
P/NAPS	0.76	0.77	0.80	0.81	0.68	0.75	0.89	-2.59%
YoY %	-1.30%	-3.75%	-1.23%	19.12%	-9.33%	-15.73%	-	-
Horiz. %	85.39%	86.52%	89.89%	91.01%	76.40%	84.27%	100.00%	-

	31/10/20	31/10/19	31/10/18	31/10/17	31/10/16	31/10/15	31/10/14	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-37.58%	-5.44%	9.34%	-10.46%	-12.48%	16.25%	-	-
Horiz. %	58.80%	94.20%	99.61%	91.10%	101.74%	116.25%	100.00%	-
P/EPS	-23.17	17.91	-589.29	17.10	20.93	27.05	20.54	-
YoY %	-229.37%	103.04%	-3,546.14%	-18.30%	-22.62%	31.69%	-	-
Horiz. %	-112.80%	87.20%	-2,868.99%	83.25%	101.90%	131.69%	100.00%	-
EY	-4.32	5.58	-0.17	5.85	4.78	3.70	4.87	-
YoY %	-177.42%	3,382.35%	-102.91%	22.38%	29.19%	-24.02%	-	-
Horiz. %	-88.71%	114.58%	-3.49%	120.12%	98.15%	75.98%	100.00%	-
DY	1.73	1.50	1.48	4.34	2.81	2.73	3.80	-12.28%
YoY %	15.33%	1.35%	-65.90%	54.45%	2.93%	-28.16%	-	-
Horiz. %	45.53%	39.47%	38.95%	114.21%	73.95%	71.84%	100.00%	-
P/NAPS	0.83	0.81	0.75	0.80	0.69	0.72	0.83	0.00%
YoY %	2.47%	8.00%	-6.25%	15.94%	-4.17%	-13.25%	-	-
Horiz. %	100.00%	97.59%	90.36%	96.39%	83.13%	86.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos