Highlights

[UMCCA] YoY Quarter Result on 2020-01-31 [#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 -     -91.27%    YoY -     36.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 87,473 53,479 64,190 75,771 50,044 47,882 72,591 3.16%
  YoY % 63.57% -16.69% -15.28% 51.41% 4.52% -34.04% -
  Horiz. % 120.50% 73.67% 88.43% 104.38% 68.94% 65.96% 100.00%
PBT 4,034 3,295 23,369 39,440 16,173 13,066 24,945 -26.18%
  YoY % 22.43% -85.90% -40.75% 143.86% 23.78% -47.62% -
  Horiz. % 16.17% 13.21% 93.68% 158.11% 64.83% 52.38% 100.00%
Tax -281 -1,030 -4,511 -5,621 -1,377 -2,257 -4,034 -35.84%
  YoY % 72.72% 77.17% 19.75% -308.21% 38.99% 44.05% -
  Horiz. % 6.97% 25.53% 111.82% 139.34% 34.13% 55.95% 100.00%
NP 3,753 2,265 18,858 33,819 14,796 10,809 20,911 -24.89%
  YoY % 65.70% -87.99% -44.24% 128.57% 36.89% -48.31% -
  Horiz. % 17.95% 10.83% 90.18% 161.73% 70.76% 51.69% 100.00%
NP to SH 3,221 2,357 20,119 33,669 14,796 10,809 20,911 -26.77%
  YoY % 36.66% -88.28% -40.24% 127.55% 36.89% -48.31% -
  Horiz. % 15.40% 11.27% 96.21% 161.01% 70.76% 51.69% 100.00%
Tax Rate 6.97 % 31.26 % 19.30 % 14.25 % 8.51 % 17.27 % 16.17 % -13.08%
  YoY % -77.70% 61.97% 35.44% 67.45% -50.72% 6.80% -
  Horiz. % 43.10% 193.32% 119.36% 88.13% 52.63% 106.80% 100.00%
Total Cost 83,720 51,214 45,332 41,952 35,248 37,073 51,680 8.37%
  YoY % 63.47% 12.98% 8.06% 19.02% -4.92% -28.26% -
  Horiz. % 162.00% 99.10% 87.72% 81.18% 68.20% 71.74% 100.00%
Net Worth 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 1,580,894 1,555,975 -1.90%
  YoY % -8.42% -12.86% 0.51% 2.09% 7.10% 1.60% -
  Horiz. % 89.10% 97.30% 111.66% 111.08% 108.81% 101.60% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - 16,740 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 49.72 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 1,580,894 1,555,975 -1.90%
  YoY % -8.42% -12.86% 0.51% 2.09% 7.10% 1.60% -
  Horiz. % 89.10% 97.30% 111.66% 111.08% 108.81% 101.60% 100.00%
NOSH 209,747 209,687 209,570 209,254 209,278 207,466 205,816 0.32%
  YoY % 0.03% 0.06% 0.15% -0.01% 0.87% 0.80% -
  Horiz. % 101.91% 101.88% 101.82% 101.67% 101.68% 100.80% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.29 % 4.24 % 29.38 % 44.63 % 29.57 % 22.57 % 28.81 % -27.19%
  YoY % 1.18% -85.57% -34.17% 50.93% 31.01% -21.66% -
  Horiz. % 14.89% 14.72% 101.98% 154.91% 102.64% 78.34% 100.00%
ROE 0.23 % 0.16 % 1.16 % 1.95 % 0.87 % 0.68 % 1.34 % -25.44%
  YoY % 43.75% -86.21% -40.51% 124.14% 27.94% -49.25% -
  Horiz. % 17.16% 11.94% 86.57% 145.52% 64.93% 50.75% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 41.70 25.50 30.63 36.21 23.91 23.08 35.27 2.83%
  YoY % 63.53% -16.75% -15.41% 51.44% 3.60% -34.56% -
  Horiz. % 118.23% 72.30% 86.84% 102.67% 67.79% 65.44% 100.00%
EPS 1.54 1.12 9.60 16.09 7.07 5.21 10.16 -26.97%
  YoY % 37.50% -88.33% -40.34% 127.58% 35.70% -48.72% -
  Horiz. % 15.16% 11.02% 94.49% 158.37% 69.59% 51.28% 100.00%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.6100 7.2200 8.2900 8.2600 8.0900 7.6200 7.5600 -2.21%
  YoY % -8.45% -12.91% 0.36% 2.10% 6.17% 0.79% -
  Horiz. % 87.43% 95.50% 109.66% 109.26% 107.01% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 41.70 25.49 30.60 36.12 23.86 22.83 34.61 3.15%
  YoY % 63.59% -16.70% -15.28% 51.38% 4.51% -34.04% -
  Horiz. % 120.49% 73.65% 88.41% 104.36% 68.94% 65.96% 100.00%
EPS 1.54 1.12 9.59 16.05 7.05 5.15 9.97 -26.74%
  YoY % 37.50% -88.32% -40.25% 127.66% 36.89% -48.35% -
  Horiz. % 15.45% 11.23% 96.19% 160.98% 70.71% 51.65% 100.00%
DPS 0.00 0.00 0.00 7.98 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.6093 7.2172 8.2821 8.2397 8.0711 7.5363 7.4176 -1.90%
  YoY % -8.42% -12.86% 0.51% 2.09% 7.10% 1.60% -
  Horiz. % 89.10% 97.30% 111.65% 111.08% 108.81% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 5.2500 5.4600 6.4300 5.8000 5.9400 6.3500 6.9100 -
P/RPS 12.59 21.41 20.99 16.02 24.84 27.51 19.59 -7.10%
  YoY % -41.20% 2.00% 31.02% -35.51% -9.71% 40.43% -
  Horiz. % 64.27% 109.29% 107.15% 81.78% 126.80% 140.43% 100.00%
P/EPS 341.87 485.74 66.98 36.05 84.02 121.88 68.01 30.87%
  YoY % -29.62% 625.20% 85.80% -57.09% -31.06% 79.21% -
  Horiz. % 502.68% 714.22% 98.49% 53.01% 123.54% 179.21% 100.00%
EY 0.29 0.21 1.49 2.77 1.19 0.82 1.47 -23.69%
  YoY % 38.10% -85.91% -46.21% 132.77% 45.12% -44.22% -
  Horiz. % 19.73% 14.29% 101.36% 188.44% 80.95% 55.78% 100.00%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.76 0.78 0.70 0.73 0.83 0.91 -2.33%
  YoY % 3.95% -2.56% 11.43% -4.11% -12.05% -8.79% -
  Horiz. % 86.81% 83.52% 85.71% 76.92% 80.22% 91.21% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 21/03/19 22/03/18 28/03/17 29/03/16 25/03/15 20/03/14 -
Price 4.0500 5.4000 6.3000 6.1000 6.0300 6.4000 7.1800 -
P/RPS 9.71 21.17 20.57 16.85 25.22 27.73 20.36 -11.60%
  YoY % -54.13% 2.92% 22.08% -33.19% -9.05% 36.20% -
  Horiz. % 47.69% 103.98% 101.03% 82.76% 123.87% 136.20% 100.00%
P/EPS 263.73 480.40 65.62 37.91 85.29 122.84 70.67 24.53%
  YoY % -45.10% 632.09% 73.09% -55.55% -30.57% 73.82% -
  Horiz. % 373.19% 679.78% 92.85% 53.64% 120.69% 173.82% 100.00%
EY 0.38 0.21 1.52 2.64 1.17 0.81 1.42 -19.72%
  YoY % 80.95% -86.18% -42.42% 125.64% 44.44% -42.96% -
  Horiz. % 26.76% 14.79% 107.04% 185.92% 82.39% 57.04% 100.00%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.61 0.75 0.76 0.74 0.75 0.84 0.95 -7.11%
  YoY % -18.67% -1.32% 2.70% -1.33% -10.71% -11.58% -
  Horiz. % 64.21% 78.95% 80.00% 77.89% 78.95% 88.42% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers