[UMCCA] QoQ Quarter Result on 2016-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 75,771 74,444 54,215 47,901 50,044 49,865 57,926 19.51% QoQ % 1.78% 37.31% 13.18% -4.28% 0.36% -13.92% - Horiz. % 130.81% 128.52% 93.59% 82.69% 86.39% 86.08% 100.00%
PBT 39,440 25,714 5,617 23,568 16,173 15,413 15,080 89.27% QoQ % 53.38% 357.79% -76.17% 45.72% 4.93% 2.21% - Horiz. % 261.54% 170.52% 37.25% 156.29% 107.25% 102.21% 100.00%
Tax -5,621 -6,980 -2,333 -3,164 -1,377 -3,161 -2,784 59.41% QoQ % 19.47% -199.19% 26.26% -129.77% 56.44% -13.54% - Horiz. % 201.90% 250.72% 83.80% 113.65% 49.46% 113.54% 100.00%
NP 33,819 18,734 3,284 20,404 14,796 12,252 12,296 95.70% QoQ % 80.52% 470.46% -83.91% 37.90% 20.76% -0.36% - Horiz. % 275.04% 152.36% 26.71% 165.94% 120.33% 99.64% 100.00%
NP to SH 33,669 18,503 3,381 20,228 14,796 12,252 12,296 95.13% QoQ % 81.97% 447.26% -83.29% 36.71% 20.76% -0.36% - Horiz. % 273.82% 150.48% 27.50% 164.51% 120.33% 99.64% 100.00%
Tax Rate 14.25 % 27.14 % 41.53 % 13.42 % 8.51 % 20.51 % 18.46 % -15.78% QoQ % -47.49% -34.65% 209.46% 57.70% -58.51% 11.11% - Horiz. % 77.19% 147.02% 224.97% 72.70% 46.10% 111.11% 100.00%
Total Cost 41,952 55,710 50,931 27,497 35,248 37,613 45,630 -5.42% QoQ % -24.70% 9.38% 85.22% -21.99% -6.29% -17.57% - Horiz. % 91.94% 122.09% 111.62% 60.26% 77.25% 82.43% 100.00%
Net Worth 1,728,439 1,726,807 1,696,761 1,709,025 1,693,064 1,693,535 1,674,835 2.11% QoQ % 0.09% 1.77% -0.72% 0.94% -0.03% 1.12% - Horiz. % 103.20% 103.10% 101.31% 102.04% 101.09% 101.12% 100.00%
Dividend 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 16,740 16,744 - 16,734 - 16,726 - - QoQ % -0.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.08% 100.11% 0.00% 100.05% 0.00% 100.00% -
Div Payout % 49.72 % 90.50 % - % 82.73 % - % 136.52 % - % - QoQ % -45.06% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 36.42% 66.29% 0.00% 60.60% 0.00% 100.00% -
Equity 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 1,728,439 1,726,807 1,696,761 1,709,025 1,693,064 1,693,535 1,674,835 2.11% QoQ % 0.09% 1.77% -0.72% 0.94% -0.03% 1.12% - Horiz. % 103.20% 103.10% 101.31% 102.04% 101.09% 101.12% 100.00%
NOSH 209,254 209,309 208,703 209,183 209,278 209,078 208,054 0.38% QoQ % -0.03% 0.29% -0.23% -0.05% 0.10% 0.49% - Horiz. % 100.58% 100.60% 100.31% 100.54% 100.59% 100.49% 100.00%
Ratio Analysis 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 44.63 % 25.17 % 6.06 % 42.60 % 29.57 % 24.57 % 21.23 % 63.73% QoQ % 77.31% 315.35% -85.77% 44.06% 20.35% 15.73% - Horiz. % 210.22% 118.56% 28.54% 200.66% 139.28% 115.73% 100.00%
ROE 1.95 % 1.07 % 0.20 % 1.18 % 0.87 % 0.72 % 0.73 % 91.95% QoQ % 82.24% 435.00% -83.05% 35.63% 20.83% -1.37% - Horiz. % 267.12% 146.58% 27.40% 161.64% 119.18% 98.63% 100.00%
Per Share 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 36.21 35.57 25.98 22.90 23.91 23.85 27.84 19.06% QoQ % 1.80% 36.91% 13.45% -4.22% 0.25% -14.33% - Horiz. % 130.06% 127.77% 93.32% 82.26% 85.88% 85.67% 100.00%
EPS 16.09 8.84 1.62 9.67 7.07 5.86 5.91 94.38% QoQ % 82.01% 445.68% -83.25% 36.78% 20.65% -0.85% - Horiz. % 272.25% 149.58% 27.41% 163.62% 119.63% 99.15% 100.00%
DPS 8.00 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. % 100.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 8.2600 8.2500 8.1300 8.1700 8.0900 8.1000 8.0500 1.72% QoQ % 0.12% 1.48% -0.49% 0.99% -0.12% 0.62% - Horiz. % 102.61% 102.48% 100.99% 101.49% 100.50% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 36.12 35.49 25.85 22.84 23.86 23.77 27.61 19.52% QoQ % 1.78% 37.29% 13.18% -4.27% 0.38% -13.91% - Horiz. % 130.82% 128.54% 93.63% 82.72% 86.42% 86.09% 100.00%
EPS 16.05 8.82 1.61 9.64 7.05 5.84 5.86 95.16% QoQ % 81.97% 447.83% -83.30% 36.74% 20.72% -0.34% - Horiz. % 273.89% 150.51% 27.47% 164.51% 120.31% 99.66% 100.00%
DPS 7.98 7.98 0.00 7.98 0.00 7.97 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.13% 100.13% 0.00% 100.13% 0.00% 100.00% -
NAPS 8.2397 8.2319 8.0887 8.1472 8.0711 8.0733 7.9842 2.11% QoQ % 0.09% 1.77% -0.72% 0.94% -0.03% 1.12% - Horiz. % 103.20% 103.10% 101.31% 102.04% 101.09% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 5.8000 5.5700 5.7800 5.9600 5.9400 6.0600 6.1400 -
P/RPS 16.02 15.66 22.25 26.03 24.84 25.41 22.05 -19.10% QoQ % 2.30% -29.62% -14.52% 4.79% -2.24% 15.24% - Horiz. % 72.65% 71.02% 100.91% 118.05% 112.65% 115.24% 100.00%
P/EPS 36.05 63.01 356.79 61.63 84.02 103.41 103.89 -50.46% QoQ % -42.79% -82.34% 478.92% -26.65% -18.75% -0.46% - Horiz. % 34.70% 60.65% 343.43% 59.32% 80.87% 99.54% 100.00%
EY 2.77 1.59 0.28 1.62 1.19 0.97 0.96 102.03% QoQ % 74.21% 467.86% -82.72% 36.13% 22.68% 1.04% - Horiz. % 288.54% 165.63% 29.17% 168.75% 123.96% 101.04% 100.00%
DY 1.38 1.44 0.00 1.34 0.00 1.32 0.00 - QoQ % -4.17% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 104.55% 109.09% 0.00% 101.52% 0.00% 100.00% -
P/NAPS 0.70 0.68 0.71 0.73 0.73 0.75 0.76 -5.31% QoQ % 2.94% -4.23% -2.74% 0.00% -2.67% -1.32% - Horiz. % 92.11% 89.47% 93.42% 96.05% 96.05% 98.68% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 28/03/17 16/12/16 22/09/16 29/06/16 29/03/16 15/12/15 21/09/15 -
Price 6.1000 5.6900 5.7100 5.7200 6.0300 5.8600 5.6000 -
P/RPS 16.85 16.00 21.98 24.98 25.22 24.57 20.11 -11.07% QoQ % 5.31% -27.21% -12.01% -0.95% 2.65% 22.18% - Horiz. % 83.79% 79.56% 109.30% 124.22% 125.41% 122.18% 100.00%
P/EPS 37.91 64.37 352.47 59.15 85.29 100.00 94.75 -45.55% QoQ % -41.11% -81.74% 495.89% -30.65% -14.71% 5.54% - Horiz. % 40.01% 67.94% 372.00% 62.43% 90.02% 105.54% 100.00%
EY 2.64 1.55 0.28 1.69 1.17 1.00 1.06 83.23% QoQ % 70.32% 453.57% -83.43% 44.44% 17.00% -5.66% - Horiz. % 249.06% 146.23% 26.42% 159.43% 110.38% 94.34% 100.00%
DY 1.31 1.41 0.00 1.40 0.00 1.37 0.00 - QoQ % -7.09% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.62% 102.92% 0.00% 102.19% 0.00% 100.00% -
P/NAPS 0.74 0.69 0.70 0.70 0.75 0.72 0.70 3.76% QoQ % 7.25% -1.43% 0.00% -6.67% 4.17% 2.86% - Horiz. % 105.71% 98.57% 100.00% 100.00% 107.14% 102.86% 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 2016 Results - final.pdf 
