[UMCCA] QoQ Quarter Result on 2015-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 50,044 49,865 57,926 48,066 47,882 58,962 58,242 -9.59% QoQ % 0.36% -13.92% 20.51% 0.38% -18.79% 1.24% - Horiz. % 85.92% 85.62% 99.46% 82.53% 82.21% 101.24% 100.00%
PBT 16,173 15,413 15,080 12,718 13,066 17,178 15,475 2.98% QoQ % 4.93% 2.21% 18.57% -2.66% -23.94% 11.00% - Horiz. % 104.51% 99.60% 97.45% 82.18% 84.43% 111.00% 100.00%
Tax -1,377 -3,161 -2,784 -2,781 -2,257 -3,481 -2,734 -36.62% QoQ % 56.44% -13.54% -0.11% -23.22% 35.16% -27.32% - Horiz. % 50.37% 115.62% 101.83% 101.72% 82.55% 127.32% 100.00%
NP 14,796 12,252 12,296 9,937 10,809 13,697 12,741 10.45% QoQ % 20.76% -0.36% 23.74% -8.07% -21.08% 7.50% - Horiz. % 116.13% 96.16% 96.51% 77.99% 84.84% 107.50% 100.00%
NP to SH 14,796 12,252 12,296 9,937 10,809 13,697 12,741 10.45% QoQ % 20.76% -0.36% 23.74% -8.07% -21.08% 7.50% - Horiz. % 116.13% 96.16% 96.51% 77.99% 84.84% 107.50% 100.00%
Tax Rate 8.51 % 20.51 % 18.46 % 21.87 % 17.27 % 20.26 % 17.67 % -38.48% QoQ % -58.51% 11.11% -15.59% 26.64% -14.76% 14.66% - Horiz. % 48.16% 116.07% 104.47% 123.77% 97.74% 114.66% 100.00%
Total Cost 35,248 37,613 45,630 38,129 37,073 45,265 45,501 -15.61% QoQ % -6.29% -17.57% 19.67% 2.85% -18.10% -0.52% - Horiz. % 77.47% 82.66% 100.28% 83.80% 81.48% 99.48% 100.00%
Net Worth 1,693,064 1,693,535 1,674,835 1,678,295 1,580,894 1,585,204 1,567,804 5.24% QoQ % -0.03% 1.12% -0.21% 6.16% -0.27% 1.11% - Horiz. % 107.99% 108.02% 106.83% 107.05% 100.83% 101.11% 100.00%
Dividend 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - 16,726 - 16,596 - 16,577 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.90% 0.00% 100.11% 0.00% 100.00% -
Div Payout % - % 136.52 % - % 167.01 % - % 121.03 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.80% 0.00% 137.99% 0.00% 100.00% -
Equity 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 1,693,064 1,693,535 1,674,835 1,678,295 1,580,894 1,585,204 1,567,804 5.24% QoQ % -0.03% 1.12% -0.21% 6.16% -0.27% 1.11% - Horiz. % 107.99% 108.02% 106.83% 107.05% 100.83% 101.11% 100.00%
NOSH 209,278 209,078 208,054 207,453 207,466 207,216 206,834 0.78% QoQ % 0.10% 0.49% 0.29% -0.01% 0.12% 0.18% - Horiz. % 101.18% 101.08% 100.59% 100.30% 100.31% 100.18% 100.00%
Ratio Analysis 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 29.57 % 24.57 % 21.23 % 20.67 % 22.57 % 23.23 % 21.88 % 22.17% QoQ % 20.35% 15.73% 2.71% -8.42% -2.84% 6.17% - Horiz. % 135.15% 112.29% 97.03% 94.47% 103.15% 106.17% 100.00%
ROE 0.87 % 0.72 % 0.73 % 0.59 % 0.68 % 0.86 % 0.81 % 4.87% QoQ % 20.83% -1.37% 23.73% -13.24% -20.93% 6.17% - Horiz. % 107.41% 88.89% 90.12% 72.84% 83.95% 106.17% 100.00%
Per Share 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 23.91 23.85 27.84 23.17 23.08 28.45 28.16 -10.31% QoQ % 0.25% -14.33% 20.16% 0.39% -18.88% 1.03% - Horiz. % 84.91% 84.69% 98.86% 82.28% 81.96% 101.03% 100.00%
EPS 7.07 5.86 5.91 4.79 5.21 6.61 6.16 9.59% QoQ % 20.65% -0.85% 23.38% -8.06% -21.18% 7.31% - Horiz. % 114.77% 95.13% 95.94% 77.76% 84.58% 107.31% 100.00%
DPS 0.00 8.00 0.00 8.00 0.00 8.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 8.0900 8.1000 8.0500 8.0900 7.6200 7.6500 7.5800 4.42% QoQ % -0.12% 0.62% -0.49% 6.17% -0.39% 0.92% - Horiz. % 106.73% 106.86% 106.20% 106.73% 100.53% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 23.86 23.77 27.61 22.91 22.83 28.11 27.76 -9.58% QoQ % 0.38% -13.91% 20.52% 0.35% -18.78% 1.26% - Horiz. % 85.95% 85.63% 99.46% 82.53% 82.24% 101.26% 100.00%
EPS 7.05 5.84 5.86 4.74 5.15 6.53 6.07 10.46% QoQ % 20.72% -0.34% 23.63% -7.96% -21.13% 7.58% - Horiz. % 116.14% 96.21% 96.54% 78.09% 84.84% 107.58% 100.00%
DPS 0.00 7.97 0.00 7.91 0.00 7.90 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.89% 0.00% 100.13% 0.00% 100.00% -
NAPS 8.0711 8.0733 7.9842 8.0007 7.5363 7.5569 7.4740 5.24% QoQ % -0.03% 1.12% -0.21% 6.16% -0.27% 1.11% - Horiz. % 107.99% 108.02% 106.83% 107.05% 100.83% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 5.9400 6.0600 6.1400 6.3800 6.3500 6.8200 7.5000 -
P/RPS 24.84 25.41 22.05 27.54 27.51 23.97 26.63 -4.52% QoQ % -2.24% 15.24% -19.93% 0.11% 14.77% -9.99% - Horiz. % 93.28% 95.42% 82.80% 103.42% 103.30% 90.01% 100.00%
P/EPS 84.02 103.41 103.89 133.19 121.88 103.18 121.75 -21.85% QoQ % -18.75% -0.46% -22.00% 9.28% 18.12% -15.25% - Horiz. % 69.01% 84.94% 85.33% 109.40% 100.11% 84.75% 100.00%
EY 1.19 0.97 0.96 0.75 0.82 0.97 0.82 28.09% QoQ % 22.68% 1.04% 28.00% -8.54% -15.46% 18.29% - Horiz. % 145.12% 118.29% 117.07% 91.46% 100.00% 118.29% 100.00%
DY 0.00 1.32 0.00 1.25 0.00 1.17 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.82% 0.00% 106.84% 0.00% 100.00% -
P/NAPS 0.73 0.75 0.76 0.79 0.83 0.89 0.99 -18.34% QoQ % -2.67% -1.32% -3.80% -4.82% -6.74% -10.10% - Horiz. % 73.74% 75.76% 76.77% 79.80% 83.84% 89.90% 100.00%
Price Multiplier on Announcement Date 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 15/12/15 21/09/15 24/06/15 25/03/15 24/12/14 18/09/14 -
Price 6.0300 5.8600 5.6000 6.1500 6.4000 6.3200 7.0000 -
P/RPS 25.22 24.57 20.11 26.54 27.73 22.21 24.86 0.96% QoQ % 2.65% 22.18% -24.23% -4.29% 24.85% -10.66% - Horiz. % 101.45% 98.83% 80.89% 106.76% 111.54% 89.34% 100.00%
P/EPS 85.29 100.00 94.75 128.39 122.84 95.61 113.64 -17.37% QoQ % -14.71% 5.54% -26.20% 4.52% 28.48% -15.87% - Horiz. % 75.05% 88.00% 83.38% 112.98% 108.10% 84.13% 100.00%
EY 1.17 1.00 1.06 0.78 0.81 1.05 0.88 20.85% QoQ % 17.00% -5.66% 35.90% -3.70% -22.86% 19.32% - Horiz. % 132.95% 113.64% 120.45% 88.64% 92.05% 119.32% 100.00%
DY 0.00 1.37 0.00 1.30 0.00 1.27 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 107.87% 0.00% 102.36% 0.00% 100.00% -
P/NAPS 0.75 0.72 0.70 0.76 0.84 0.83 0.92 -12.70% QoQ % 4.17% 2.86% -7.89% -9.52% 1.20% -9.78% - Horiz. % 81.52% 78.26% 76.09% 82.61% 91.30% 90.22% 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
4Q ended 30 April 2015 Results - final.pdf 
