[UMCCA] QoQ Quarter Result on 2014-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 58,962 58,242 63,452 72,591 65,073 43,231 44,239 21.05% QoQ % 1.24% -8.21% -12.59% 11.55% 50.52% -2.28% - Horiz. % 133.28% 131.65% 143.43% 164.09% 147.09% 97.72% 100.00%
PBT 17,178 15,475 20,312 24,945 23,621 15,219 10,694 37.04% QoQ % 11.00% -23.81% -18.57% 5.61% 55.21% 42.31% - Horiz. % 160.63% 144.71% 189.94% 233.26% 220.88% 142.31% 100.00%
Tax -3,481 -2,734 -3,909 -4,034 -4,661 -1,295 -935 139.64% QoQ % -27.32% 30.06% 3.10% 13.45% -259.92% -38.50% - Horiz. % 372.30% 292.41% 418.07% 431.44% 498.50% 138.50% 100.00%
NP 13,697 12,741 16,403 20,911 18,960 13,924 9,759 25.28% QoQ % 7.50% -22.33% -21.56% 10.29% 36.17% 42.68% - Horiz. % 140.35% 130.56% 168.08% 214.27% 194.28% 142.68% 100.00%
NP to SH 13,697 12,741 16,403 20,911 18,960 13,924 9,759 25.28% QoQ % 7.50% -22.33% -21.56% 10.29% 36.17% 42.68% - Horiz. % 140.35% 130.56% 168.08% 214.27% 194.28% 142.68% 100.00%
Tax Rate 20.26 % 17.67 % 19.24 % 16.17 % 19.73 % 8.51 % 8.74 % 74.89% QoQ % 14.66% -8.16% 18.99% -18.04% 131.84% -2.63% - Horiz. % 231.81% 202.17% 220.14% 185.01% 225.74% 97.37% 100.00%
Total Cost 45,265 45,501 47,049 51,680 46,113 29,307 34,480 19.83% QoQ % -0.52% -3.29% -8.96% 12.07% 57.34% -15.00% - Horiz. % 131.28% 131.96% 136.45% 149.88% 133.74% 85.00% 100.00%
Net Worth 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1.86% QoQ % 1.11% 8.56% -7.18% 0.06% 1.36% -0.50% - Horiz. % 102.82% 101.69% 93.68% 100.92% 100.86% 99.50% 100.00%
Dividend 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 16,577 - 33,011 - 20,541 - 22,552 -18.51% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 73.51% 0.00% 146.38% 0.00% 91.08% 0.00% 100.00%
Div Payout % 121.03 % - % 201.25 % - % 108.34 % - % 231.09 % -34.95% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 52.37% 0.00% 87.09% 0.00% 46.88% 0.00% 100.00%
Equity 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 1,585,204 1,567,804 1,444,249 1,555,975 1,555,007 1,534,104 1,541,757 1.86% QoQ % 1.11% 8.56% -7.18% 0.06% 1.36% -0.50% - Horiz. % 102.82% 101.69% 93.68% 100.92% 100.86% 99.50% 100.00%
NOSH 207,216 206,834 206,321 205,816 205,417 205,368 205,020 0.71% QoQ % 0.18% 0.25% 0.25% 0.19% 0.02% 0.17% - Horiz. % 101.07% 100.88% 100.63% 100.39% 100.19% 100.17% 100.00%
Ratio Analysis 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 23.23 % 21.88 % 25.85 % 28.81 % 29.14 % 32.21 % 22.06 % 3.50% QoQ % 6.17% -15.36% -10.27% -1.13% -9.53% 46.01% - Horiz. % 105.30% 99.18% 117.18% 130.60% 132.09% 146.01% 100.00%
ROE 0.86 % 0.81 % 1.14 % 1.34 % 1.22 % 0.91 % 0.63 % 22.99% QoQ % 6.17% -28.95% -14.93% 9.84% 34.07% 44.44% - Horiz. % 136.51% 128.57% 180.95% 212.70% 193.65% 144.44% 100.00%
Per Share 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 28.45 28.16 30.75 35.27 31.68 21.05 21.58 20.17% QoQ % 1.03% -8.42% -12.82% 11.33% 50.50% -2.46% - Horiz. % 131.84% 130.49% 142.49% 163.44% 146.80% 97.54% 100.00%
EPS 6.61 6.16 7.95 10.16 9.23 6.78 4.76 24.40% QoQ % 7.31% -22.52% -21.75% 10.08% 36.14% 42.44% - Horiz. % 138.87% 129.41% 167.02% 213.45% 193.91% 142.44% 100.00%
DPS 8.00 0.00 16.00 0.00 10.00 0.00 11.00 -19.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 72.73% 0.00% 145.45% 0.00% 90.91% 0.00% 100.00%
NAPS 7.6500 7.5800 7.0000 7.5600 7.5700 7.4700 7.5200 1.15% QoQ % 0.92% 8.29% -7.41% -0.13% 1.34% -0.66% - Horiz. % 101.73% 100.80% 93.09% 100.53% 100.66% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 28.11 27.76 30.25 34.61 31.02 20.61 21.09 21.05% QoQ % 1.26% -8.23% -12.60% 11.57% 50.51% -2.28% - Horiz. % 133.29% 131.63% 143.43% 164.11% 147.08% 97.72% 100.00%
EPS 6.53 6.07 7.82 9.97 9.04 6.64 4.65 25.33% QoQ % 7.58% -22.38% -21.56% 10.29% 36.14% 42.80% - Horiz. % 140.43% 130.54% 168.17% 214.41% 194.41% 142.80% 100.00%
DPS 7.90 0.00 15.74 0.00 9.79 0.00 10.75 -18.52% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 73.49% 0.00% 146.42% 0.00% 91.07% 0.00% 100.00%
NAPS 7.5569 7.4740 6.8849 7.4176 7.4129 7.3133 7.3498 1.86% QoQ % 1.11% 8.56% -7.18% 0.06% 1.36% -0.50% - Horiz. % 102.82% 101.69% 93.67% 100.92% 100.86% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 6.8200 7.5000 7.1300 6.9100 7.2100 7.4100 7.3000 -
P/RPS 23.97 26.63 23.18 19.59 22.76 35.20 33.83 -20.47% QoQ % -9.99% 14.88% 18.33% -13.93% -35.34% 4.05% - Horiz. % 70.85% 78.72% 68.52% 57.91% 67.28% 104.05% 100.00%
P/EPS 103.18 121.75 89.68 68.01 78.11 109.29 153.36 -23.16% QoQ % -15.25% 35.76% 31.86% -12.93% -28.53% -28.74% - Horiz. % 67.28% 79.39% 58.48% 44.35% 50.93% 71.26% 100.00%
EY 0.97 0.82 1.12 1.47 1.28 0.91 0.65 30.49% QoQ % 18.29% -26.79% -23.81% 14.84% 40.66% 40.00% - Horiz. % 149.23% 126.15% 172.31% 226.15% 196.92% 140.00% 100.00%
DY 1.17 0.00 2.24 0.00 1.39 0.00 1.51 -15.60% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.48% 0.00% 148.34% 0.00% 92.05% 0.00% 100.00%
P/NAPS 0.89 0.99 1.02 0.91 0.95 0.99 0.97 -5.56% QoQ % -10.10% -2.94% 12.09% -4.21% -4.04% 2.06% - Horiz. % 91.75% 102.06% 105.15% 93.81% 97.94% 102.06% 100.00%
Price Multiplier on Announcement Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 24/12/14 18/09/14 27/06/14 20/03/14 19/12/13 20/09/13 27/06/13 -
Price 6.3200 7.0000 7.0400 7.1800 7.0800 7.1100 7.4000 -
P/RPS 22.21 24.86 22.89 20.36 22.35 33.78 34.29 -25.08% QoQ % -10.66% 8.61% 12.43% -8.90% -33.84% -1.49% - Horiz. % 64.77% 72.50% 66.75% 59.38% 65.18% 98.51% 100.00%
P/EPS 95.61 113.64 88.55 70.67 76.71 104.87 155.46 -27.62% QoQ % -15.87% 28.33% 25.30% -7.87% -26.85% -32.54% - Horiz. % 61.50% 73.10% 56.96% 45.46% 49.34% 67.46% 100.00%
EY 1.05 0.88 1.13 1.42 1.30 0.95 0.64 38.98% QoQ % 19.32% -22.12% -20.42% 9.23% 36.84% 48.44% - Horiz. % 164.06% 137.50% 176.56% 221.88% 203.12% 148.44% 100.00%
DY 1.27 0.00 2.27 0.00 1.41 0.00 1.49 -10.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 85.23% 0.00% 152.35% 0.00% 94.63% 0.00% 100.00%
P/NAPS 0.83 0.92 1.01 0.95 0.94 0.95 0.98 -10.46% QoQ % -9.78% -8.91% 6.32% 1.06% -1.05% -3.06% - Horiz. % 84.69% 93.88% 103.06% 96.94% 95.92% 96.94% 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
3Q ended 31 January 2014 Results - final.pdf 
