[UMCCA] QoQ Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 86,187 87,473 76,992 43,330 56,434 53,479 53,823 36.91% QoQ % -1.47% 13.61% 77.69% -23.22% 5.53% -0.64% - Horiz. % 160.13% 162.52% 143.05% 80.50% 104.85% 99.36% 100.00%
PBT -71,943 4,034 35,624 40,178 -17,755 3,295 -13,321 208.14% QoQ % -1,883.42% -88.68% -11.33% 326.29% -638.85% 124.74% - Horiz. % 540.07% -30.28% -267.43% -301.61% 133.29% -24.74% 100.00%
Tax 9,781 -281 636 -3,975 3,906 -1,030 130 1,686.91% QoQ % 3,580.78% -144.18% 116.00% -201.77% 479.22% -892.31% - Horiz. % 7,523.85% -216.15% 489.23% -3,057.69% 3,004.62% -792.31% 100.00%
NP -62,162 3,753 36,260 36,203 -13,849 2,265 -13,191 181.35% QoQ % -1,756.33% -89.65% 0.16% 361.41% -711.43% 117.17% - Horiz. % 471.25% -28.45% -274.88% -274.45% 104.99% -17.17% 100.00%
NP to SH -61,286 3,221 36,890 36,947 -13,556 2,357 -12,077 195.60% QoQ % -2,002.70% -91.27% -0.15% 372.55% -675.14% 119.52% - Horiz. % 507.46% -26.67% -305.46% -305.93% 112.25% -19.52% 100.00%
Tax Rate - % 6.97 % -1.79 % 9.89 % - % 31.26 % - % - QoQ % 0.00% 489.39% -118.10% 0.00% 0.00% 0.00% - Horiz. % 0.00% 22.30% -5.73% 31.64% 0.00% 100.00% -
Total Cost 148,349 83,720 40,732 7,127 70,283 51,214 67,014 69.94% QoQ % 77.20% 105.54% 471.52% -89.86% 37.23% -23.58% - Horiz. % 221.37% 124.93% 60.78% 10.64% 104.88% 76.42% 100.00%
Net Worth 1,317,350 1,386,427 1,383,961 1,346,217 1,467,838 1,513,940 1,507,607 -8.61% QoQ % -4.98% 0.18% 2.80% -8.29% -3.05% 0.42% - Horiz. % 87.38% 91.96% 91.80% 89.29% 97.36% 100.42% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 12,586 - 4,193 - 12,581 - 4,193 108.21% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.13% 0.00% 100.00% 0.00% 300.01% 0.00% 100.00%
Div Payout % - % - % 11.37 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 1,317,350 1,386,427 1,383,961 1,346,217 1,467,838 1,513,940 1,507,607 -8.61% QoQ % -4.98% 0.18% 2.80% -8.29% -3.05% 0.42% - Horiz. % 87.38% 91.96% 91.80% 89.29% 97.36% 100.42% 100.00%
NOSH 209,769 209,747 209,691 209,691 209,691 209,687 209,681 0.03% QoQ % 0.01% 0.03% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.04% 100.03% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -72.12 % 4.29 % 47.10 % 83.55 % -24.54 % 4.24 % -24.51 % 105.48% QoQ % -1,781.12% -90.89% -43.63% 440.46% -678.77% 117.30% - Horiz. % 294.25% -17.50% -192.17% -340.88% 100.12% -17.30% 100.00%
ROE -4.65 % 0.23 % 2.67 % 2.74 % -0.92 % 0.16 % -0.80 % 223.62% QoQ % -2,121.74% -91.39% -2.55% 397.83% -675.00% 120.00% - Horiz. % 581.25% -28.75% -333.75% -342.50% 115.00% -20.00% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 41.09 41.70 36.72 20.66 26.91 25.50 25.67 36.88% QoQ % -1.46% 13.56% 77.73% -23.23% 5.53% -0.66% - Horiz. % 160.07% 162.45% 143.05% 80.48% 104.83% 99.34% 100.00%
EPS -29.22 1.54 17.59 17.62 -6.46 1.12 -5.76 195.53% QoQ % -1,997.40% -91.25% -0.17% 372.76% -676.79% 119.44% - Horiz. % 507.29% -26.74% -305.38% -305.90% 112.15% -19.44% 100.00%
DPS 6.00 0.00 2.00 0.00 6.00 0.00 2.00 108.15% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
NAPS 6.2800 6.6100 6.6000 6.4200 7.0000 7.2200 7.1900 -8.63% QoQ % -4.99% 0.15% 2.80% -8.29% -3.05% 0.42% - Horiz. % 87.34% 91.93% 91.79% 89.29% 97.36% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 41.09 41.70 36.70 20.66 26.90 25.49 25.66 36.91% QoQ % -1.46% 13.62% 77.64% -23.20% 5.53% -0.66% - Horiz. % 160.13% 162.51% 143.02% 80.51% 104.83% 99.34% 100.00%
EPS -29.22 1.54 17.59 17.61 -6.46 1.12 -5.76 195.53% QoQ % -1,997.40% -91.25% -0.11% 372.60% -676.79% 119.44% - Horiz. % 507.29% -26.74% -305.38% -305.73% 112.15% -19.44% 100.00%
DPS 6.00 0.00 2.00 0.00 6.00 0.00 2.00 108.15% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
NAPS 6.2800 6.6093 6.5975 6.4176 6.9974 7.2172 7.1870 -8.61% QoQ % -4.98% 0.18% 2.80% -8.29% -3.05% 0.42% - Horiz. % 87.38% 91.96% 91.80% 89.29% 97.36% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 4.4000 5.2500 5.1000 5.1000 5.3600 5.4600 5.7200 -
P/RPS 10.71 12.59 13.89 24.68 19.92 21.41 22.28 -38.66% QoQ % -14.93% -9.36% -43.72% 23.90% -6.96% -3.90% - Horiz. % 48.07% 56.51% 62.34% 110.77% 89.41% 96.10% 100.00%
P/EPS -15.06 341.87 28.99 28.94 -82.91 485.74 -99.31 -71.60% QoQ % -104.41% 1,079.27% 0.17% 134.91% -117.07% 589.11% - Horiz. % 15.16% -344.25% -29.19% -29.14% 83.49% -489.11% 100.00%
EY -6.64 0.29 3.45 3.45 -1.21 0.21 -1.01 251.34% QoQ % -2,389.66% -91.59% 0.00% 385.12% -676.19% 120.79% - Horiz. % 657.43% -28.71% -341.58% -341.58% 119.80% -20.79% 100.00%
DY 1.36 0.00 0.39 0.00 1.12 0.00 0.35 147.37% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 388.57% 0.00% 111.43% 0.00% 320.00% 0.00% 100.00%
P/NAPS 0.70 0.79 0.77 0.79 0.77 0.76 0.80 -8.52% QoQ % -11.39% 2.60% -2.53% 2.60% 1.32% -5.00% - Horiz. % 87.50% 98.75% 96.25% 98.75% 96.25% 95.00% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 23/06/20 26/03/20 18/12/19 25/09/19 26/06/19 21/03/19 17/12/18 -
Price 4.5400 4.0500 5.3500 5.1500 5.2500 5.4000 5.4100 -
P/RPS 11.05 9.71 14.57 24.92 19.51 21.17 21.08 -35.01% QoQ % 13.80% -33.36% -41.53% 27.73% -7.84% 0.43% - Horiz. % 52.42% 46.06% 69.12% 118.22% 92.55% 100.43% 100.00%
P/EPS -15.54 263.73 30.41 29.23 -81.21 480.40 -93.93 -69.90% QoQ % -105.89% 767.25% 4.04% 135.99% -116.90% 611.44% - Horiz. % 16.54% -280.77% -32.38% -31.12% 86.46% -511.44% 100.00%
EY -6.44 0.38 3.29 3.42 -1.23 0.21 -1.06 233.32% QoQ % -1,794.74% -88.45% -3.80% 378.05% -685.71% 119.81% - Horiz. % 607.55% -35.85% -310.38% -322.64% 116.04% -19.81% 100.00%
DY 1.32 0.00 0.37 0.00 1.14 0.00 0.37 133.66% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 356.76% 0.00% 100.00% 0.00% 308.11% 0.00% 100.00%
P/NAPS 0.72 0.61 0.81 0.80 0.75 0.75 0.75 -2.69% QoQ % 18.03% -24.69% 1.25% 6.67% 0.00% 0.00% - Horiz. % 96.00% 81.33% 108.00% 106.67% 100.00% 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
1Q ended 31 July 2019 Results - final (003).pdf 
