[UMCCA] QoQ Quarter Result on 2017-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 40,005 62,258 64,190 80,990 70,290 70,279 75,771 -34.75% QoQ % -35.74% -3.01% -20.74% 15.22% 0.02% -7.25% - Horiz. % 52.80% 82.17% 84.72% 106.89% 92.77% 92.75% 100.00%
PBT -20,949 8,488 23,369 18,005 8,741 28,117 39,440 - QoQ % -346.81% -63.68% 29.79% 105.98% -68.91% -28.71% - Horiz. % -53.12% 21.52% 59.25% 45.65% 22.16% 71.29% 100.00%
Tax 1,814 567 -4,511 -5,548 -2,894 1,935 -5,621 - QoQ % 219.93% 112.57% 18.69% -91.71% -249.56% 134.42% - Horiz. % -32.27% -10.09% 80.25% 98.70% 51.49% -34.42% 100.00%
NP -19,135 9,055 18,858 12,457 5,847 30,052 33,819 - QoQ % -311.32% -51.98% 51.38% 113.05% -80.54% -11.14% - Horiz. % -56.58% 26.77% 55.76% 36.83% 17.29% 88.86% 100.00%
NP to SH -18,486 8,519 20,119 12,862 6,326 29,001 33,669 - QoQ % -317.00% -57.66% 56.42% 103.32% -78.19% -13.86% - Horiz. % -54.91% 25.30% 59.76% 38.20% 18.79% 86.14% 100.00%
Tax Rate - % -6.68 % 19.30 % 30.81 % 33.11 % -6.88 % 14.25 % - QoQ % 0.00% -134.61% -37.36% -6.95% 581.25% -148.28% - Horiz. % 0.00% -46.88% 135.44% 216.21% 232.35% -48.28% 100.00%
Total Cost 59,140 53,203 45,332 68,533 64,443 40,227 41,952 25.80% QoQ % 11.16% 17.36% -33.85% 6.35% 60.20% -4.11% - Horiz. % 140.97% 126.82% 108.06% 163.36% 153.61% 95.89% 100.00%
Net Worth 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,544 1,728,439 -8.14% QoQ % -8.90% -3.81% -0.08% 0.61% -1.56% 1.57% - Horiz. % 88.07% 96.68% 100.51% 100.60% 99.98% 101.57% 100.00%
Dividend 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - 12,580 - 12,569 - 31,386 16,740 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 87.49% - Horiz. % 0.00% 75.15% 0.00% 75.08% 0.00% 187.49% 100.00%
Div Payout % - % 147.67 % - % 97.72 % - % 108.23 % 49.72 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 117.68% - Horiz. % 0.00% 297.00% 0.00% 196.54% 0.00% 217.68% 100.00%
Equity 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,522,285 1,671,077 1,737,335 1,738,742 1,728,129 1,755,544 1,728,439 -8.14% QoQ % -8.90% -3.81% -0.08% 0.61% -1.56% 1.57% - Horiz. % 88.07% 96.68% 100.51% 100.60% 99.98% 101.57% 100.00%
NOSH 209,681 209,671 209,570 209,487 209,470 209,242 209,254 0.14% QoQ % 0.00% 0.05% 0.04% 0.01% 0.11% -0.01% - Horiz. % 100.20% 100.20% 100.15% 100.11% 100.10% 99.99% 100.00%
Ratio Analysis 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -47.83 % 14.54 % 29.38 % 15.38 % 8.32 % 42.76 % 44.63 % - QoQ % -428.95% -50.51% 91.03% 84.86% -80.54% -4.19% - Horiz. % -107.17% 32.58% 65.83% 34.46% 18.64% 95.81% 100.00%
ROE -1.21 % 0.51 % 1.16 % 0.74 % 0.37 % 1.65 % 1.95 % - QoQ % -337.25% -56.03% 56.76% 100.00% -77.58% -15.38% - Horiz. % -62.05% 26.15% 59.49% 37.95% 18.97% 84.62% 100.00%
Per Share 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 19.08 29.69 30.63 38.66 33.56 33.59 36.21 -34.84% QoQ % -35.74% -3.07% -20.77% 15.20% -0.09% -7.24% - Horiz. % 52.69% 81.99% 84.59% 106.77% 92.68% 92.76% 100.00%
EPS -8.82 4.06 9.60 6.14 3.02 13.86 16.09 - QoQ % -317.24% -57.71% 56.35% 103.31% -78.21% -13.86% - Horiz. % -54.82% 25.23% 59.66% 38.16% 18.77% 86.14% 100.00%
DPS 0.00 6.00 0.00 6.00 0.00 15.00 8.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 87.50% - Horiz. % 0.00% 75.00% 0.00% 75.00% 0.00% 187.50% 100.00%
NAPS 7.2600 7.9700 8.2900 8.3000 8.2500 8.3900 8.2600 -8.26% QoQ % -8.91% -3.86% -0.12% 0.61% -1.67% 1.57% - Horiz. % 87.89% 96.49% 100.36% 100.48% 99.88% 101.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 19.07 29.68 30.60 38.61 33.51 33.50 36.12 -34.75% QoQ % -35.75% -3.01% -20.75% 15.22% 0.03% -7.25% - Horiz. % 52.80% 82.17% 84.72% 106.89% 92.77% 92.75% 100.00%
EPS -8.81 4.06 9.59 6.13 3.02 13.83 16.05 - QoQ % -317.00% -57.66% 56.44% 102.98% -78.16% -13.83% - Horiz. % -54.89% 25.30% 59.75% 38.19% 18.82% 86.17% 100.00%
DPS 0.00 6.00 0.00 5.99 0.00 14.96 7.98 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 87.47% - Horiz. % 0.00% 75.19% 0.00% 75.06% 0.00% 187.47% 100.00%
NAPS 7.2570 7.9663 8.2821 8.2888 8.2382 8.3689 8.2397 -8.14% QoQ % -8.90% -3.81% -0.08% 0.61% -1.56% 1.57% - Horiz. % 88.07% 96.68% 100.51% 100.60% 99.98% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 6.1000 6.1000 6.4300 6.7600 6.3500 6.1800 5.8000 -
P/RPS 31.97 20.54 20.99 17.49 18.92 18.40 16.02 58.71% QoQ % 55.65% -2.14% 20.01% -7.56% 2.83% 14.86% - Horiz. % 199.56% 128.21% 131.02% 109.18% 118.10% 114.86% 100.00%
P/EPS -69.19 150.13 66.98 110.10 210.26 44.59 36.05 - QoQ % -146.09% 124.14% -39.16% -47.64% 371.54% 23.69% - Horiz. % -191.93% 416.45% 185.80% 305.41% 583.25% 123.69% 100.00%
EY -1.45 0.67 1.49 0.91 0.48 2.24 2.77 - QoQ % -316.42% -55.03% 63.74% 89.58% -78.57% -19.13% - Horiz. % -52.35% 24.19% 53.79% 32.85% 17.33% 80.87% 100.00%
DY 0.00 0.98 0.00 0.89 0.00 2.43 1.38 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 76.09% - Horiz. % 0.00% 71.01% 0.00% 64.49% 0.00% 176.09% 100.00%
P/NAPS 0.84 0.77 0.78 0.81 0.77 0.74 0.70 12.96% QoQ % 9.09% -1.28% -3.70% 5.19% 4.05% 5.71% - Horiz. % 120.00% 110.00% 111.43% 115.71% 110.00% 105.71% 100.00%
Price Multiplier on Announcement Date 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 28/06/18 22/03/18 18/12/17 19/09/17 22/06/17 28/03/17 -
Price 6.1400 6.0800 6.3000 6.6800 6.7800 6.0300 6.1000 -
P/RPS 32.18 20.48 20.57 17.28 20.20 17.95 16.85 54.11% QoQ % 57.13% -0.44% 19.04% -14.46% 12.53% 6.53% - Horiz. % 190.98% 121.54% 122.08% 102.55% 119.88% 106.53% 100.00%
P/EPS -69.64 149.64 65.62 108.80 224.50 43.51 37.91 - QoQ % -146.54% 128.04% -39.69% -51.54% 415.97% 14.77% - Horiz. % -183.70% 394.72% 173.09% 287.00% 592.19% 114.77% 100.00%
EY -1.44 0.67 1.52 0.92 0.45 2.30 2.64 - QoQ % -314.93% -55.92% 65.22% 104.44% -80.43% -12.88% - Horiz. % -54.55% 25.38% 57.58% 34.85% 17.05% 87.12% 100.00%
DY 0.00 0.99 0.00 0.90 0.00 2.49 1.31 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 90.08% - Horiz. % 0.00% 75.57% 0.00% 68.70% 0.00% 190.08% 100.00%
P/NAPS 0.85 0.76 0.76 0.80 0.82 0.72 0.74 9.71% QoQ % 11.84% 0.00% -5.00% -2.44% 13.89% -2.70% - Horiz. % 114.86% 102.70% 102.70% 108.11% 110.81% 97.30% 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 2017 Results - final.pdf 
