[UMCCA] QoQ Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 161,630 140,128 167,440 147,451 147,789 143,854 114,868 25.49% QoQ % 15.34% -16.31% 13.56% -0.23% 2.74% 25.23% - Horiz. % 140.71% 121.99% 145.77% 128.37% 128.66% 125.23% 100.00%
PBT 14,645 22,387 31,789 26,894 39,400 48,343 27,254 -33.83% QoQ % -34.58% -29.58% 18.20% -31.74% -18.50% 77.38% - Horiz. % 53.74% 82.14% 116.64% 98.68% 144.57% 177.38% 100.00%
Tax -4,976 -7,908 -8,286 -9,341 -9,216 -11,772 -5,973 -11.43% QoQ % 37.08% 4.56% 11.29% -1.36% 21.71% -97.09% - Horiz. % 83.31% 132.40% 138.72% 156.39% 154.29% 197.09% 100.00%
NP 9,669 14,479 23,503 17,553 30,184 36,571 21,281 -40.81% QoQ % -33.22% -38.40% 33.90% -41.85% -17.46% 71.85% - Horiz. % 45.43% 68.04% 110.44% 82.48% 141.84% 171.85% 100.00%
NP to SH 12,712 15,709 24,303 18,718 30,239 36,096 20,845 -28.02% QoQ % -19.08% -35.36% 29.84% -38.10% -16.23% 73.16% - Horiz. % 60.98% 75.36% 116.59% 89.80% 145.07% 173.16% 100.00%
Tax Rate 33.98 % 35.32 % 26.07 % 34.73 % 23.39 % 24.35 % 21.92 % 33.84% QoQ % -3.79% 35.48% -24.94% 48.48% -3.94% 11.09% - Horiz. % 155.02% 161.13% 118.93% 158.44% 106.71% 111.09% 100.00%
Total Cost 151,961 125,649 143,937 129,898 117,605 107,283 93,587 38.03% QoQ % 20.94% -12.71% 10.81% 10.45% 9.62% 14.63% - Horiz. % 162.37% 134.26% 153.80% 138.80% 125.66% 114.63% 100.00%
Net Worth 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 4.70% QoQ % -0.59% 1.19% 0.45% 1.68% 1.39% 2.86% - Horiz. % 107.15% 107.79% 106.52% 106.04% 104.29% 102.86% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - 10,488 - 20,976 - 10,488 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% -
Div Payout % - % 66.77 % - % 112.07 % - % 29.06 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 229.77% 0.00% 385.65% 0.00% 100.00% -
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 4.70% QoQ % -0.59% 1.19% 0.45% 1.68% 1.39% 2.86% - Horiz. % 107.15% 107.79% 106.52% 106.04% 104.29% 102.86% 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 5.98 % 10.33 % 14.04 % 11.90 % 20.42 % 25.42 % 18.53 % -52.85% QoQ % -42.11% -26.42% 17.98% -41.72% -19.67% 37.18% - Horiz. % 32.27% 55.75% 75.77% 64.22% 110.20% 137.18% 100.00%
ROE 0.90 % 1.10 % 1.73 % 1.34 % 2.20 % 2.66 % 1.58 % -31.21% QoQ % -18.18% -36.42% 29.10% -39.09% -17.29% 68.35% - Horiz. % 56.96% 69.62% 109.49% 84.81% 139.24% 168.35% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 77.05 66.80 79.82 70.29 70.45 68.58 54.76 25.49% QoQ % 15.34% -16.31% 13.56% -0.23% 2.73% 25.24% - Horiz. % 140.70% 121.99% 145.76% 128.36% 128.65% 125.24% 100.00%
EPS 6.06 7.49 11.59 8.92 14.42 17.21 9.94 -28.04% QoQ % -19.09% -35.38% 29.93% -38.14% -16.21% 73.14% - Horiz. % 60.97% 75.35% 116.60% 89.74% 145.07% 173.14% 100.00%
DPS 0.00 5.00 0.00 10.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 6.7400 6.7800 6.7000 6.6700 6.5600 6.4700 6.2900 4.70% QoQ % -0.59% 1.19% 0.45% 1.68% 1.39% 2.86% - Horiz. % 107.15% 107.79% 106.52% 106.04% 104.29% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 77.05 66.80 79.82 70.29 70.45 68.58 54.76 25.49% QoQ % 15.34% -16.31% 13.56% -0.23% 2.73% 25.24% - Horiz. % 140.70% 121.99% 145.76% 128.36% 128.65% 125.24% 100.00%
EPS 6.06 7.49 11.59 8.92 14.42 17.21 9.94 -28.04% QoQ % -19.09% -35.38% 29.93% -38.14% -16.21% 73.14% - Horiz. % 60.97% 75.35% 116.60% 89.74% 145.07% 173.14% 100.00%
DPS 0.00 5.00 0.00 10.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 6.7400 6.7800 6.7000 6.6700 6.5600 6.4700 6.2900 4.70% QoQ % -0.59% 1.19% 0.45% 1.68% 1.39% 2.86% - Horiz. % 107.15% 107.79% 106.52% 106.04% 104.29% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 5.4800 5.3800 5.3100 5.6800 5.1300 5.1600 5.0800 -
P/RPS 7.11 8.05 6.65 8.08 7.28 7.52 9.28 -16.23% QoQ % -11.68% 21.05% -17.70% 10.99% -3.19% -18.97% - Horiz. % 76.62% 86.75% 71.66% 87.07% 78.45% 81.03% 100.00%
P/EPS 90.43 71.84 45.83 63.65 35.59 29.99 51.12 46.12% QoQ % 25.88% 56.75% -28.00% 78.84% 18.67% -41.33% - Horiz. % 176.90% 140.53% 89.65% 124.51% 69.62% 58.67% 100.00%
EY 1.11 1.39 2.18 1.57 2.81 3.33 1.96 -31.48% QoQ % -20.14% -36.24% 38.85% -44.13% -15.62% 69.90% - Horiz. % 56.63% 70.92% 111.22% 80.10% 143.37% 169.90% 100.00%
DY 0.00 0.93 0.00 1.76 0.00 0.97 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 95.88% 0.00% 181.44% 0.00% 100.00% -
P/NAPS 0.81 0.79 0.79 0.85 0.78 0.80 0.81 - QoQ % 2.53% 0.00% -7.06% 8.97% -2.50% -1.23% - Horiz. % 100.00% 97.53% 97.53% 104.94% 96.30% 98.77% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 27/03/23 27/12/22 21/09/22 28/06/22 23/03/22 17/12/21 23/09/21 -
Price 5.3500 5.5000 5.4300 5.4900 5.4200 5.1500 5.0200 -
P/RPS 6.94 8.23 6.80 7.81 7.69 7.51 9.17 -16.91% QoQ % -15.67% 21.03% -12.93% 1.56% 2.40% -18.10% - Horiz. % 75.68% 89.75% 74.15% 85.17% 83.86% 81.90% 100.00%
P/EPS 88.28 73.44 46.87 61.53 37.60 29.93 50.52 44.93% QoQ % 20.21% 56.69% -23.83% 63.64% 25.63% -40.76% - Horiz. % 174.74% 145.37% 92.78% 121.79% 74.43% 59.24% 100.00%
EY 1.13 1.36 2.13 1.63 2.66 3.34 1.98 -31.13% QoQ % -16.91% -36.15% 30.67% -38.72% -20.36% 68.69% - Horiz. % 57.07% 68.69% 107.58% 82.32% 134.34% 168.69% 100.00%
DY 0.00 0.91 0.00 1.82 0.00 0.97 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 93.81% 0.00% 187.63% 0.00% 100.00% -
P/NAPS 0.79 0.81 0.81 0.82 0.83 0.80 0.80 -0.83% QoQ % -2.47% 0.00% -1.22% -1.20% 3.75% 0.00% - Horiz. % 98.75% 101.25% 101.25% 102.50% 103.75% 100.00% 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
Q4 ended 30 April 2022 Results - final.pdf 
