[UMCCA] QoQ Quarter Result on 2022-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 135,299 161,630 140,128 167,440 147,451 147,789 143,854 -4.02% QoQ % -16.29% 15.34% -16.31% 13.56% -0.23% 2.74% - Horiz. % 94.05% 112.36% 97.41% 116.40% 102.50% 102.74% 100.00%
PBT 10,635 14,645 22,387 31,789 26,894 39,400 48,343 -63.66% QoQ % -27.38% -34.58% -29.58% 18.20% -31.74% -18.50% - Horiz. % 22.00% 30.29% 46.31% 65.76% 55.63% 81.50% 100.00%
Tax -3,911 -4,976 -7,908 -8,286 -9,341 -9,216 -11,772 -52.13% QoQ % 21.40% 37.08% 4.56% 11.29% -1.36% 21.71% - Horiz. % 33.22% 42.27% 67.18% 70.39% 79.35% 78.29% 100.00%
NP 6,724 9,669 14,479 23,503 17,553 30,184 36,571 -67.77% QoQ % -30.46% -33.22% -38.40% 33.90% -41.85% -17.46% - Horiz. % 18.39% 26.44% 39.59% 64.27% 48.00% 82.54% 100.00%
NP to SH 7,651 12,712 15,709 24,303 18,718 30,239 36,096 -64.55% QoQ % -39.81% -19.08% -35.36% 29.84% -38.10% -16.23% - Horiz. % 21.20% 35.22% 43.52% 67.33% 51.86% 83.77% 100.00%
Tax Rate 36.77 % 33.98 % 35.32 % 26.07 % 34.73 % 23.39 % 24.35 % 31.72% QoQ % 8.21% -3.79% 35.48% -24.94% 48.48% -3.94% - Horiz. % 151.01% 139.55% 145.05% 107.06% 142.63% 96.06% 100.00%
Total Cost 128,575 151,961 125,649 143,937 129,898 117,605 107,283 12.87% QoQ % -15.39% 20.94% -12.71% 10.81% 10.45% 9.62% - Horiz. % 119.85% 141.64% 117.12% 134.17% 121.08% 109.62% 100.00%
Net Worth 1,432,723 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 3.69% QoQ % 1.34% -0.59% 1.19% 0.45% 1.68% 1.39% - Horiz. % 105.56% 104.17% 104.79% 103.55% 103.09% 101.39% 100.00%
Dividend 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 14,683 - 10,488 - 20,976 - 10,488 25.22% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 140.00% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
Div Payout % 191.92 % - % 66.77 % - % 112.07 % - % 29.06 % 253.22% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 660.43% 0.00% 229.77% 0.00% 385.65% 0.00% 100.00%
Equity 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 1,432,723 1,413,844 1,422,235 1,405,453 1,399,160 1,376,085 1,357,206 3.69% QoQ % 1.34% -0.59% 1.19% 0.45% 1.68% 1.39% - Horiz. % 105.56% 104.17% 104.79% 103.55% 103.09% 101.39% 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 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 4.97 % 5.98 % 10.33 % 14.04 % 11.90 % 20.42 % 25.42 % -66.41% QoQ % -16.89% -42.11% -26.42% 17.98% -41.72% -19.67% - Horiz. % 19.55% 23.52% 40.64% 55.23% 46.81% 80.33% 100.00%
ROE 0.53 % 0.90 % 1.10 % 1.73 % 1.34 % 2.20 % 2.66 % -65.99% QoQ % -41.11% -18.18% -36.42% 29.10% -39.09% -17.29% - Horiz. % 19.92% 33.83% 41.35% 65.04% 50.38% 82.71% 100.00%
Per Share 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 64.50 77.05 66.80 79.82 70.29 70.45 68.58 -4.02% QoQ % -16.29% 15.34% -16.31% 13.56% -0.23% 2.73% - Horiz. % 94.05% 112.35% 97.40% 116.39% 102.49% 102.73% 100.00%
EPS 3.65 6.06 7.49 11.59 8.92 14.42 17.21 -64.54% QoQ % -39.77% -19.09% -35.38% 29.93% -38.14% -16.21% - Horiz. % 21.21% 35.21% 43.52% 67.34% 51.83% 83.79% 100.00%
DPS 7.00 0.00 5.00 0.00 10.00 0.00 5.00 25.22% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 140.00% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 6.8300 6.7400 6.7800 6.7000 6.6700 6.5600 6.4700 3.69% QoQ % 1.34% -0.59% 1.19% 0.45% 1.68% 1.39% - Horiz. % 105.56% 104.17% 104.79% 103.55% 103.09% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 64.50 77.05 66.80 79.82 70.29 70.45 68.58 -4.02% QoQ % -16.29% 15.34% -16.31% 13.56% -0.23% 2.73% - Horiz. % 94.05% 112.35% 97.40% 116.39% 102.49% 102.73% 100.00%
EPS 3.65 6.06 7.49 11.59 8.92 14.42 17.21 -64.54% QoQ % -39.77% -19.09% -35.38% 29.93% -38.14% -16.21% - Horiz. % 21.21% 35.21% 43.52% 67.34% 51.83% 83.79% 100.00%
DPS 7.00 0.00 5.00 0.00 10.00 0.00 5.00 25.22% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 140.00% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 6.8300 6.7400 6.7800 6.7000 6.6700 6.5600 6.4700 3.69% QoQ % 1.34% -0.59% 1.19% 0.45% 1.68% 1.39% - Horiz. % 105.56% 104.17% 104.79% 103.55% 103.09% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 5.3800 5.4800 5.3800 5.3100 5.6800 5.1300 5.1600 -
P/RPS 8.34 7.11 8.05 6.65 8.08 7.28 7.52 7.16% QoQ % 17.30% -11.68% 21.05% -17.70% 10.99% -3.19% - Horiz. % 110.90% 94.55% 107.05% 88.43% 107.45% 96.81% 100.00%
P/EPS 147.50 90.43 71.84 45.83 63.65 35.59 29.99 190.05% QoQ % 63.11% 25.88% 56.75% -28.00% 78.84% 18.67% - Horiz. % 491.83% 301.53% 239.55% 152.82% 212.24% 118.67% 100.00%
EY 0.68 1.11 1.39 2.18 1.57 2.81 3.33 -65.42% QoQ % -38.74% -20.14% -36.24% 38.85% -44.13% -15.62% - Horiz. % 20.42% 33.33% 41.74% 65.47% 47.15% 84.38% 100.00%
DY 1.30 0.00 0.93 0.00 1.76 0.00 0.97 21.62% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 134.02% 0.00% 95.88% 0.00% 181.44% 0.00% 100.00%
P/NAPS 0.79 0.81 0.79 0.79 0.85 0.78 0.80 -0.84% QoQ % -2.47% 2.53% 0.00% -7.06% 8.97% -2.50% - Horiz. % 98.75% 101.25% 98.75% 98.75% 106.25% 97.50% 100.00%
Price Multiplier on Announcement Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 27/03/23 27/12/22 21/09/22 28/06/22 23/03/22 17/12/21 -
Price 5.2000 5.3500 5.5000 5.4300 5.4900 5.4200 5.1500 -
P/RPS 8.06 6.94 8.23 6.80 7.81 7.69 7.51 4.84% QoQ % 16.14% -15.67% 21.03% -12.93% 1.56% 2.40% - Horiz. % 107.32% 92.41% 109.59% 90.55% 103.99% 102.40% 100.00%
P/EPS 142.57 88.28 73.44 46.87 61.53 37.60 29.93 183.92% QoQ % 61.50% 20.21% 56.69% -23.83% 63.64% 25.63% - Horiz. % 476.34% 294.95% 245.37% 156.60% 205.58% 125.63% 100.00%
EY 0.70 1.13 1.36 2.13 1.63 2.66 3.34 -64.82% QoQ % -38.05% -16.91% -36.15% 30.67% -38.72% -20.36% - Horiz. % 20.96% 33.83% 40.72% 63.77% 48.80% 79.64% 100.00%
DY 1.35 0.00 0.91 0.00 1.82 0.00 0.97 24.73% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 139.18% 0.00% 93.81% 0.00% 187.63% 0.00% 100.00%
P/NAPS 0.76 0.79 0.81 0.81 0.82 0.83 0.80 -3.37% QoQ % -3.80% -2.47% 0.00% -1.22% -1.20% 3.75% - Horiz. % 95.00% 98.75% 101.25% 101.25% 102.50% 103.75% 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
Q1 ended 31 July 2022 - final.pdf 
