[UMC] QoQ Quarter Result on 2022-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 12,015 9,585 12,518 11,314 7,411 6,472 0 - QoQ % 25.35% -23.43% 10.64% 52.66% 14.51% 0.00% - Horiz. % 185.65% 148.10% 193.42% 174.81% 114.51% 100.00% -
PBT 4,499 2,460 3,725 2,248 304 1,466 0 - QoQ % 82.89% -33.96% 65.70% 639.47% -79.26% 0.00% - Horiz. % 306.89% 167.80% 254.09% 153.34% 20.74% 100.00% -
Tax -1,092 -413 -816 -247 264 -180 0 - QoQ % -164.41% 49.39% -230.36% -193.56% 246.67% 0.00% - Horiz. % 606.67% 229.44% 453.33% 137.22% -146.67% 100.00% -
NP 3,407 2,047 2,909 2,001 568 1,286 0 - QoQ % 66.44% -29.63% 45.38% 252.29% -55.83% 0.00% - Horiz. % 264.93% 159.18% 226.21% 155.60% 44.17% 100.00% -
NP to SH 3,371 2,035 2,909 2,001 568 1,286 0 - QoQ % 65.65% -30.04% 45.38% 252.29% -55.83% 0.00% - Horiz. % 262.13% 158.24% 226.21% 155.60% 44.17% 100.00% -
Tax Rate 24.27 % 16.79 % 21.91 % 10.99 % -86.84 % 12.28 % - % - QoQ % 44.55% -23.37% 99.36% 112.66% -807.17% 0.00% - Horiz. % 197.64% 136.73% 178.42% 89.50% -707.17% 100.00% -
Total Cost 8,608 7,538 9,609 9,313 6,843 5,186 0 - QoQ % 14.19% -21.55% 3.18% 36.10% 31.95% 0.00% - Horiz. % 165.99% 145.35% 185.29% 179.58% 131.95% 100.00% -
Net Worth 63,003 59,638 57,582 56,086 52,683 2,161,199 - - QoQ % 5.64% 3.57% 2.67% 6.46% -97.56% 0.00% - Horiz. % 2.92% 2.76% 2.66% 2.60% 2.44% 100.00% -
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 63,003 59,638 57,582 56,086 52,683 2,161,199 - - QoQ % 5.64% 3.57% 2.67% 6.46% -97.56% 0.00% - Horiz. % 2.92% 2.76% 2.66% 2.60% 2.44% 100.00% -
NOSH 373,910 373,910 373,910 373,910 373,910 373,910 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 28.36 % 21.36 % 23.24 % 17.69 % 7.66 % 19.87 % - % - QoQ % 32.77% -8.09% 31.37% 130.94% -61.45% 0.00% - Horiz. % 142.73% 107.50% 116.96% 89.03% 38.55% 100.00% -
ROE 5.35 % 3.41 % 5.05 % 3.57 % 1.08 % 0.06 % - % - QoQ % 56.89% -32.48% 41.46% 230.56% 1,700.00% 0.00% - Horiz. % 8,916.67% 5,683.33% 8,416.67% 5,950.00% 1,800.00% 100.00% -
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 3.21 2.56 3.35 3.03 1.98 1.73 - - QoQ % 25.39% -23.58% 10.56% 53.03% 14.45% 0.00% - Horiz. % 185.55% 147.98% 193.64% 175.14% 114.45% 100.00% -
EPS 0.90 0.54 0.78 0.54 0.15 0.34 0.00 - QoQ % 66.67% -30.77% 44.44% 260.00% -55.88% 0.00% - Horiz. % 264.71% 158.82% 229.41% 158.82% 44.12% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1685 0.1595 0.1540 0.1500 0.1409 5.7800 - - QoQ % 5.64% 3.57% 2.67% 6.46% -97.56% 0.00% - Horiz. % 2.92% 2.76% 2.66% 2.60% 2.44% 100.00% -
Adjusted Per Share Value based on latest NOSH - 373,910 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 3.21 2.56 3.35 3.03 1.98 1.73 - - QoQ % 25.39% -23.58% 10.56% 53.03% 14.45% 0.00% - Horiz. % 185.55% 147.98% 193.64% 175.14% 114.45% 100.00% -
EPS 0.90 0.54 0.78 0.54 0.15 0.34 0.00 - QoQ % 66.67% -30.77% 44.44% 260.00% -55.88% 0.00% - Horiz. % 264.71% 158.82% 229.41% 158.82% 44.12% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1685 0.1595 0.1540 0.1500 0.1409 5.7800 - - QoQ % 5.64% 3.57% 2.67% 6.46% -97.56% 0.00% - Horiz. % 2.92% 2.76% 2.66% 2.60% 2.44% 100.00% -
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 - - -
Price 0.7050 0.8150 0.7600 0.6450 0.4900 0.0000 0.0000 -
P/RPS 21.94 31.79 22.70 21.32 24.72 0.00 0.00 - QoQ % -30.98% 40.04% 6.47% -13.75% 0.00% 0.00% - Horiz. % 88.75% 128.60% 91.83% 86.25% 100.00% - -
P/EPS 78.20 149.75 97.69 120.53 322.56 0.00 0.00 - QoQ % -47.78% 53.29% -18.95% -62.63% 0.00% 0.00% - Horiz. % 24.24% 46.43% 30.29% 37.37% 100.00% - -
EY 1.28 0.67 1.02 0.83 0.31 0.00 0.00 - QoQ % 91.04% -34.31% 22.89% 167.74% 0.00% 0.00% - Horiz. % 412.90% 216.13% 329.03% 267.74% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.18 5.11 4.94 4.30 3.48 0.00 0.00 - QoQ % -18.20% 3.44% 14.88% 23.56% 0.00% 0.00% - Horiz. % 120.11% 146.84% 141.95% 123.56% 100.00% - -
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date - 07/06/23 06/03/23 02/12/22 13/09/22 - - -
Price 0.8200 0.7500 0.8550 0.7150 0.8800 0.0000 0.0000 -
P/RPS 25.52 29.26 25.54 23.63 44.40 0.00 0.00 - QoQ % -12.78% 14.57% 8.08% -46.78% 0.00% 0.00% - Horiz. % 57.48% 65.90% 57.52% 53.22% 100.00% - -
P/EPS 90.95 137.80 109.90 133.61 579.30 0.00 0.00 - QoQ % -34.00% 25.39% -17.75% -76.94% 0.00% 0.00% - Horiz. % 15.70% 23.79% 18.97% 23.06% 100.00% - -
EY 1.10 0.73 0.91 0.75 0.17 0.00 0.00 - QoQ % 50.68% -19.78% 21.33% 341.18% 0.00% 0.00% - Horiz. % 647.06% 429.41% 535.29% 441.18% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.87 4.70 5.55 4.77 6.25 0.00 0.00 - QoQ % 3.62% -15.32% 16.35% -23.68% 0.00% 0.00% - Horiz. % 77.92% 75.20% 88.80% 76.32% 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.
Comment
Quarterly Report.pdf 
