[UMCCA] QoQ Quarter Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 57,926 48,066 47,882 58,962 58,242 63,452 72,591 -14.00% QoQ % 20.51% 0.38% -18.79% 1.24% -8.21% -12.59% - Horiz. % 79.80% 66.21% 65.96% 81.22% 80.23% 87.41% 100.00%
PBT 15,080 12,718 13,066 17,178 15,475 20,312 24,945 -28.57% QoQ % 18.57% -2.66% -23.94% 11.00% -23.81% -18.57% - Horiz. % 60.45% 50.98% 52.38% 68.86% 62.04% 81.43% 100.00%
Tax -2,784 -2,781 -2,257 -3,481 -2,734 -3,909 -4,034 -21.96% QoQ % -0.11% -23.22% 35.16% -27.32% 30.06% 3.10% - Horiz. % 69.01% 68.94% 55.95% 86.29% 67.77% 96.90% 100.00%
NP 12,296 9,937 10,809 13,697 12,741 16,403 20,911 -29.88% QoQ % 23.74% -8.07% -21.08% 7.50% -22.33% -21.56% - Horiz. % 58.80% 47.52% 51.69% 65.50% 60.93% 78.44% 100.00%
NP to SH 12,296 9,937 10,809 13,697 12,741 16,403 20,911 -29.88% QoQ % 23.74% -8.07% -21.08% 7.50% -22.33% -21.56% - Horiz. % 58.80% 47.52% 51.69% 65.50% 60.93% 78.44% 100.00%
Tax Rate 18.46 % 21.87 % 17.27 % 20.26 % 17.67 % 19.24 % 16.17 % 9.26% QoQ % -15.59% 26.64% -14.76% 14.66% -8.16% 18.99% - Horiz. % 114.16% 135.25% 106.80% 125.29% 109.28% 118.99% 100.00%
Total Cost 45,630 38,129 37,073 45,265 45,501 47,049 51,680 -7.99% QoQ % 19.67% 2.85% -18.10% -0.52% -3.29% -8.96% - Horiz. % 88.29% 73.78% 71.74% 87.59% 88.04% 91.04% 100.00%
Net Worth 1,674,835 1,678,295 1,580,894 1,585,204 1,567,804 1,444,249 1,555,975 5.04% QoQ % -0.21% 6.16% -0.27% 1.11% 8.56% -7.18% - Horiz. % 107.64% 107.86% 101.60% 101.88% 100.76% 92.82% 100.00%
Dividend 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 16,596 - 16,577 - 33,011 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.27% 0.00% 50.22% 0.00% 100.00% -
Div Payout % - % 167.01 % - % 121.03 % - % 201.25 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 82.99% 0.00% 60.14% 0.00% 100.00% -
Equity 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 1,674,835 1,678,295 1,580,894 1,585,204 1,567,804 1,444,249 1,555,975 5.04% QoQ % -0.21% 6.16% -0.27% 1.11% 8.56% -7.18% - Horiz. % 107.64% 107.86% 101.60% 101.88% 100.76% 92.82% 100.00%
NOSH 208,054 207,453 207,466 207,216 206,834 206,321 205,816 0.73% QoQ % 0.29% -0.01% 0.12% 0.18% 0.25% 0.25% - Horiz. % 101.09% 100.79% 100.80% 100.68% 100.49% 100.25% 100.00%
Ratio Analysis 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 21.23 % 20.67 % 22.57 % 23.23 % 21.88 % 25.85 % 28.81 % -18.46% QoQ % 2.71% -8.42% -2.84% 6.17% -15.36% -10.27% - Horiz. % 73.69% 71.75% 78.34% 80.63% 75.95% 89.73% 100.00%
ROE 0.73 % 0.59 % 0.68 % 0.86 % 0.81 % 1.14 % 1.34 % -33.37% QoQ % 23.73% -13.24% -20.93% 6.17% -28.95% -14.93% - Horiz. % 54.48% 44.03% 50.75% 64.18% 60.45% 85.07% 100.00%
Per Share 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 27.84 23.17 23.08 28.45 28.16 30.75 35.27 -14.63% QoQ % 20.16% 0.39% -18.88% 1.03% -8.42% -12.82% - Horiz. % 78.93% 65.69% 65.44% 80.66% 79.84% 87.18% 100.00%
EPS 5.91 4.79 5.21 6.61 6.16 7.95 10.16 -30.39% QoQ % 23.38% -8.06% -21.18% 7.31% -22.52% -21.75% - Horiz. % 58.17% 47.15% 51.28% 65.06% 60.63% 78.25% 100.00%
DPS 0.00 8.00 0.00 8.00 0.00 16.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 8.0500 8.0900 7.6200 7.6500 7.5800 7.0000 7.5600 4.29% QoQ % -0.49% 6.17% -0.39% 0.92% 8.29% -7.41% - Horiz. % 106.48% 107.01% 100.79% 101.19% 100.26% 92.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 27.61 22.91 22.83 28.11 27.76 30.25 34.61 -14.02% QoQ % 20.52% 0.35% -18.78% 1.26% -8.23% -12.60% - Horiz. % 79.77% 66.19% 65.96% 81.22% 80.21% 87.40% 100.00%
EPS 5.86 4.74 5.15 6.53 6.07 7.82 9.97 -29.90% QoQ % 23.63% -7.96% -21.13% 7.58% -22.38% -21.56% - Horiz. % 58.78% 47.54% 51.65% 65.50% 60.88% 78.44% 100.00%
DPS 0.00 7.91 0.00 7.90 0.00 15.74 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.25% 0.00% 50.19% 0.00% 100.00% -
NAPS 7.9842 8.0007 7.5363 7.5569 7.4740 6.8849 7.4176 5.04% QoQ % -0.21% 6.16% -0.27% 1.11% 8.56% -7.18% - Horiz. % 107.64% 107.86% 101.60% 101.88% 100.76% 92.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 6.1400 6.3800 6.3500 6.8200 7.5000 7.1300 6.9100 -
P/RPS 22.05 27.54 27.51 23.97 26.63 23.18 19.59 8.23% QoQ % -19.93% 0.11% 14.77% -9.99% 14.88% 18.33% - Horiz. % 112.56% 140.58% 140.43% 122.36% 135.94% 118.33% 100.00%
P/EPS 103.89 133.19 121.88 103.18 121.75 89.68 68.01 32.74% QoQ % -22.00% 9.28% 18.12% -15.25% 35.76% 31.86% - Horiz. % 152.76% 195.84% 179.21% 151.71% 179.02% 131.86% 100.00%
EY 0.96 0.75 0.82 0.97 0.82 1.12 1.47 -24.79% QoQ % 28.00% -8.54% -15.46% 18.29% -26.79% -23.81% - Horiz. % 65.31% 51.02% 55.78% 65.99% 55.78% 76.19% 100.00%
DY 0.00 1.25 0.00 1.17 0.00 2.24 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 55.80% 0.00% 52.23% 0.00% 100.00% -
P/NAPS 0.76 0.79 0.83 0.89 0.99 1.02 0.91 -11.34% QoQ % -3.80% -4.82% -6.74% -10.10% -2.94% 12.09% - Horiz. % 83.52% 86.81% 91.21% 97.80% 108.79% 112.09% 100.00%
Price Multiplier on Announcement Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 21/09/15 24/06/15 25/03/15 24/12/14 18/09/14 27/06/14 20/03/14 -
Price 5.6000 6.1500 6.4000 6.3200 7.0000 7.0400 7.1800 -
P/RPS 20.11 26.54 27.73 22.21 24.86 22.89 20.36 -0.82% QoQ % -24.23% -4.29% 24.85% -10.66% 8.61% 12.43% - Horiz. % 98.77% 130.35% 136.20% 109.09% 122.10% 112.43% 100.00%
P/EPS 94.75 128.39 122.84 95.61 113.64 88.55 70.67 21.65% QoQ % -26.20% 4.52% 28.48% -15.87% 28.33% 25.30% - Horiz. % 134.07% 181.68% 173.82% 135.29% 160.80% 125.30% 100.00%
EY 1.06 0.78 0.81 1.05 0.88 1.13 1.42 -17.75% QoQ % 35.90% -3.70% -22.86% 19.32% -22.12% -20.42% - Horiz. % 74.65% 54.93% 57.04% 73.94% 61.97% 79.58% 100.00%
DY 0.00 1.30 0.00 1.27 0.00 2.27 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 57.27% 0.00% 55.95% 0.00% 100.00% -
P/NAPS 0.70 0.76 0.84 0.83 0.92 1.01 0.95 -18.47% QoQ % -7.89% -9.52% 1.20% -9.78% -8.91% 6.32% - Horiz. % 73.68% 80.00% 88.42% 87.37% 96.84% 106.32% 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
2Q ended 31 October 2014 Results - final.pdf 
