[UMCCA] QoQ Quarter Result on 2021-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 147,789 143,854 114,868 106,357 106,977 97,949 86,786 42.46% QoQ % 2.74% 25.23% 8.00% -0.58% 9.22% 12.86% - Horiz. % 170.29% 165.76% 132.36% 122.55% 123.27% 112.86% 100.00%
PBT 39,400 48,343 27,254 -4,556 17,794 9,902 1,906 649.07% QoQ % -18.50% 77.38% 698.20% -125.60% 79.70% 419.52% - Horiz. % 2,067.16% 2,536.36% 1,429.91% -239.03% 933.58% 519.52% 100.00%
Tax -9,216 -11,772 -5,973 -8,428 -3,523 -3,576 832 - QoQ % 21.71% -97.09% 29.13% -139.23% 1.48% -529.81% - Horiz. % -1,107.69% -1,414.90% -717.91% -1,012.98% -423.44% -429.81% 100.00%
NP 30,184 36,571 21,281 -12,984 14,271 6,326 2,738 393.17% QoQ % -17.46% 71.85% 263.90% -190.98% 125.59% 131.04% - Horiz. % 1,102.41% 1,335.68% 777.25% -474.21% 521.22% 231.04% 100.00%
NP to SH 30,239 36,096 20,845 -11,527 13,726 7,433 3,554 315.15% QoQ % -16.23% 73.16% 280.84% -183.98% 84.66% 109.14% - Horiz. % 850.84% 1,015.64% 586.52% -324.34% 386.21% 209.14% 100.00%
Tax Rate 23.39 % 24.35 % 21.92 % - % 19.80 % 36.11 % -43.65 % - QoQ % -3.94% 11.09% 0.00% 0.00% -45.17% 182.73% - Horiz. % -53.59% -55.78% -50.22% 0.00% -45.36% -82.73% 100.00%
Total Cost 117,605 107,283 93,587 119,341 92,706 91,623 84,048 25.03% QoQ % 9.62% 14.63% -21.58% 28.73% 1.18% 9.01% - Horiz. % 139.93% 127.64% 111.35% 141.99% 110.30% 109.01% 100.00%
Net Worth 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 1,311,057 3.27% QoQ % 1.39% 2.86% 0.80% -1.11% 0.80% 0.16% - Horiz. % 104.96% 103.52% 100.64% 99.84% 100.96% 100.16% 100.00%
Dividend 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - 10,488 - 14,683 - 6,293 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 166.67% 0.00% 233.33% 0.00% 100.00% -
Div Payout % - % 29.06 % - % - % - % 84.66 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 34.33% 0.00% 0.00% 0.00% 100.00% -
Equity 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 1,313,155 1,311,057 3.27% QoQ % 1.39% 2.86% 0.80% -1.11% 0.80% 0.16% - Horiz. % 104.96% 103.52% 100.64% 99.84% 100.96% 100.16% 100.00%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 - 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% 100.00%
Ratio Analysis 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 20.42 % 25.42 % 18.53 % -12.21 % 13.34 % 6.46 % 3.15 % 246.49% QoQ % -19.67% 37.18% 251.76% -191.53% 106.50% 105.08% - Horiz. % 648.25% 806.98% 588.25% -387.62% 423.49% 205.08% 100.00%
ROE 2.20 % 2.66 % 1.58 % -0.88 % 1.04 % 0.57 % 0.27 % 303.38% QoQ % -17.29% 68.35% 279.55% -184.62% 82.46% 111.11% - Horiz. % 814.81% 985.19% 585.19% -325.93% 385.19% 211.11% 100.00%
Per Share 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 70.45 68.58 54.76 50.70 51.00 46.69 41.37 42.47% QoQ % 2.73% 25.24% 8.01% -0.59% 9.23% 12.86% - Horiz. % 170.29% 165.77% 132.37% 122.55% 123.28% 112.86% 100.00%
EPS 14.42 17.21 9.94 -5.50 6.54 3.54 1.69 315.93% QoQ % -16.21% 73.14% 280.73% -184.10% 84.75% 109.47% - Horiz. % 853.25% 1,018.34% 588.17% -325.44% 386.98% 209.47% 100.00%
DPS 0.00 5.00 0.00 7.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 166.67% 0.00% 233.33% 0.00% 100.00% -
NAPS 6.5600 6.4700 6.2900 6.2400 6.3100 6.2600 6.2500 3.27% QoQ % 1.39% 2.86% 0.80% -1.11% 0.80% 0.16% - Horiz. % 104.96% 103.52% 100.64% 99.84% 100.96% 100.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 70.45 68.58 54.76 50.70 51.00 46.69 41.37 42.47% QoQ % 2.73% 25.24% 8.01% -0.59% 9.23% 12.86% - Horiz. % 170.29% 165.77% 132.37% 122.55% 123.28% 112.86% 100.00%
EPS 14.42 17.21 9.94 -5.50 6.54 3.54 1.69 315.93% QoQ % -16.21% 73.14% 280.73% -184.10% 84.75% 109.47% - Horiz. % 853.25% 1,018.34% 588.17% -325.44% 386.98% 209.47% 100.00%
DPS 0.00 5.00 0.00 7.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 166.67% 0.00% 233.33% 0.00% 100.00% -
NAPS 6.5600 6.4700 6.2900 6.2400 6.3100 6.2600 6.2500 3.27% QoQ % 1.39% 2.86% 0.80% -1.11% 0.80% 0.16% - Horiz. % 104.96% 103.52% 100.64% 99.84% 100.96% 100.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 5.1300 5.1600 5.0800 5.1000 5.0500 4.7500 4.5800 -
P/RPS 7.28 7.52 9.28 10.06 9.90 10.17 11.07 -24.32% QoQ % -3.19% -18.97% -7.75% 1.62% -2.65% -8.13% - Horiz. % 65.76% 67.93% 83.83% 90.88% 89.43% 91.87% 100.00%
P/EPS 35.59 29.99 51.12 -92.81 77.18 134.05 270.33 -74.02% QoQ % 18.67% -41.33% 155.08% -220.25% -42.42% -50.41% - Horiz. % 13.17% 11.09% 18.91% -34.33% 28.55% 49.59% 100.00%
EY 2.81 3.33 1.96 -1.08 1.30 0.75 0.37 284.95% QoQ % -15.62% 69.90% 281.48% -183.08% 73.33% 102.70% - Horiz. % 759.46% 900.00% 529.73% -291.89% 351.35% 202.70% 100.00%
DY 0.00 0.97 0.00 1.37 0.00 0.63 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 153.97% 0.00% 217.46% 0.00% 100.00% -
P/NAPS 0.78 0.80 0.81 0.82 0.80 0.76 0.73 4.50% QoQ % -2.50% -1.23% -1.22% 2.50% 5.26% 4.11% - Horiz. % 106.85% 109.59% 110.96% 112.33% 109.59% 104.11% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 23/03/22 17/12/21 23/09/21 - 16/03/21 15/12/20 24/09/20 -
Price 5.4200 5.1500 5.0200 5.1800 5.1000 5.2000 4.7000 -
P/RPS 7.69 7.51 9.17 10.22 10.00 11.14 11.36 -22.85% QoQ % 2.40% -18.10% -10.27% 2.20% -10.23% -1.94% - Horiz. % 67.69% 66.11% 80.72% 89.96% 88.03% 98.06% 100.00%
P/EPS 37.60 29.93 50.52 -94.27 77.94 146.75 277.41 -73.52% QoQ % 25.63% -40.76% 153.59% -220.95% -46.89% -47.10% - Horiz. % 13.55% 10.79% 18.21% -33.98% 28.10% 52.90% 100.00%
EY 2.66 3.34 1.98 -1.06 1.28 0.68 0.36 277.98% QoQ % -20.36% 68.69% 286.79% -182.81% 88.24% 88.89% - Horiz. % 738.89% 927.78% 550.00% -294.44% 355.56% 188.89% 100.00%
DY 0.00 0.97 0.00 1.35 0.00 0.58 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 167.24% 0.00% 232.76% 0.00% 100.00% -
P/NAPS 0.83 0.80 0.80 0.83 0.81 0.83 0.75 6.97% QoQ % 3.75% 0.00% -3.61% 2.47% -2.41% 10.67% - Horiz. % 110.67% 106.67% 106.67% 110.67% 108.00% 110.67% 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 2021 Results - final.pdf 
