[UMCCA] QoQ Quarter Result on 2018-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 43,330 56,434 53,479 53,823 40,005 62,258 64,190 -23.10% QoQ % -23.22% 5.53% -0.64% 34.54% -35.74% -3.01% - Horiz. % 67.50% 87.92% 83.31% 83.85% 62.32% 96.99% 100.00%
PBT 40,178 -17,755 3,295 -13,321 -20,949 8,488 23,369 43.66% QoQ % 326.29% -638.85% 124.74% 36.41% -346.81% -63.68% - Horiz. % 171.93% -75.98% 14.10% -57.00% -89.64% 36.32% 100.00%
Tax -3,975 3,906 -1,030 130 1,814 567 -4,511 -8.11% QoQ % -201.77% 479.22% -892.31% -92.83% 219.93% 112.57% - Horiz. % 88.12% -86.59% 22.83% -2.88% -40.21% -12.57% 100.00%
NP 36,203 -13,849 2,265 -13,191 -19,135 9,055 18,858 54.65% QoQ % 361.41% -711.43% 117.17% 31.06% -311.32% -51.98% - Horiz. % 191.98% -73.44% 12.01% -69.95% -101.47% 48.02% 100.00%
NP to SH 36,947 -13,556 2,357 -12,077 -18,486 8,519 20,119 50.13% QoQ % 372.55% -675.14% 119.52% 34.67% -317.00% -57.66% - Horiz. % 183.64% -67.38% 11.72% -60.03% -91.88% 42.34% 100.00%
Tax Rate 9.89 % - % 31.26 % - % - % -6.68 % 19.30 % -36.04% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -134.61% - Horiz. % 51.24% 0.00% 161.97% 0.00% 0.00% -34.61% 100.00%
Total Cost 7,127 70,283 51,214 67,014 59,140 53,203 45,332 -70.97% QoQ % -89.86% 37.23% -23.58% 13.31% 11.16% 17.36% - Horiz. % 15.72% 155.04% 112.98% 147.83% 130.46% 117.36% 100.00%
Net Worth 1,346,217 1,467,838 1,513,940 1,507,607 1,522,285 1,671,077 1,737,335 -15.68% QoQ % -8.29% -3.05% 0.42% -0.96% -8.90% -3.81% - Horiz. % 77.49% 84.49% 87.14% 86.78% 87.62% 96.19% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - 12,581 - 4,193 - 12,580 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.01% 0.00% 33.33% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 147.67 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,346,217 1,467,838 1,513,940 1,507,607 1,522,285 1,671,077 1,737,335 -15.68% QoQ % -8.29% -3.05% 0.42% -0.96% -8.90% -3.81% - Horiz. % 77.49% 84.49% 87.14% 86.78% 87.62% 96.19% 100.00%
NOSH 209,691 209,691 209,687 209,681 209,681 209,671 209,570 0.04% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% - Horiz. % 100.06% 100.06% 100.06% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 83.55 % -24.54 % 4.24 % -24.51 % -47.83 % 14.54 % 29.38 % 101.11% QoQ % 440.46% -678.77% 117.30% 48.76% -428.95% -50.51% - Horiz. % 284.38% -83.53% 14.43% -83.42% -162.80% 49.49% 100.00%
ROE 2.74 % -0.92 % 0.16 % -0.80 % -1.21 % 0.51 % 1.16 % 77.64% QoQ % 397.83% -675.00% 120.00% 33.88% -337.25% -56.03% - Horiz. % 236.21% -79.31% 13.79% -68.97% -104.31% 43.97% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 20.66 26.91 25.50 25.67 19.08 29.69 30.63 -23.14% QoQ % -23.23% 5.53% -0.66% 34.54% -35.74% -3.07% - Horiz. % 67.45% 87.86% 83.25% 83.81% 62.29% 96.93% 100.00%
EPS 17.62 -6.46 1.12 -5.76 -8.82 4.06 9.60 50.07% QoQ % 372.76% -676.79% 119.44% 34.69% -317.24% -57.71% - Horiz. % 183.54% -67.29% 11.67% -60.00% -91.87% 42.29% 100.00%
DPS 0.00 6.00 0.00 2.00 0.00 6.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 33.33% 0.00% 100.00% -
NAPS 6.4200 7.0000 7.2200 7.1900 7.2600 7.9700 8.2900 -15.71% QoQ % -8.29% -3.05% 0.42% -0.96% -8.91% -3.86% - Horiz. % 77.44% 84.44% 87.09% 86.73% 87.58% 96.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 20.66 26.90 25.49 25.66 19.07 29.68 30.60 -23.09% QoQ % -23.20% 5.53% -0.66% 34.56% -35.75% -3.01% - Horiz. % 67.52% 87.91% 83.30% 83.86% 62.32% 96.99% 100.00%
EPS 17.61 -6.46 1.12 -5.76 -8.81 4.06 9.59 50.12% QoQ % 372.60% -676.79% 119.44% 34.62% -317.00% -57.66% - Horiz. % 183.63% -67.36% 11.68% -60.06% -91.87% 42.34% 100.00%
DPS 0.00 6.00 0.00 2.00 0.00 6.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 33.33% 0.00% 100.00% -
NAPS 6.4176 6.9974 7.2172 7.1870 7.2570 7.9663 8.2821 -15.68% QoQ % -8.29% -3.05% 0.42% -0.96% -8.90% -3.81% - Horiz. % 77.49% 84.49% 87.14% 86.78% 87.62% 96.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 5.1000 5.3600 5.4600 5.7200 6.1000 6.1000 6.4300 -
P/RPS 24.68 19.92 21.41 22.28 31.97 20.54 20.99 11.43% QoQ % 23.90% -6.96% -3.90% -30.31% 55.65% -2.14% - Horiz. % 117.58% 94.90% 102.00% 106.15% 152.31% 97.86% 100.00%
P/EPS 28.94 -82.91 485.74 -99.31 -69.19 150.13 66.98 -42.94% QoQ % 134.91% -117.07% 589.11% -43.53% -146.09% 124.14% - Horiz. % 43.21% -123.78% 725.20% -148.27% -103.30% 224.14% 100.00%
EY 3.45 -1.21 0.21 -1.01 -1.45 0.67 1.49 75.29% QoQ % 385.12% -676.19% 120.79% 30.34% -316.42% -55.03% - Horiz. % 231.54% -81.21% 14.09% -67.79% -97.32% 44.97% 100.00%
DY 0.00 1.12 0.00 0.35 0.00 0.98 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 114.29% 0.00% 35.71% 0.00% 100.00% -
P/NAPS 0.79 0.77 0.76 0.80 0.84 0.77 0.78 0.86% QoQ % 2.60% 1.32% -5.00% -4.76% 9.09% -1.28% - Horiz. % 101.28% 98.72% 97.44% 102.56% 107.69% 98.72% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 25/09/19 26/06/19 21/03/19 17/12/18 26/09/18 28/06/18 22/03/18 -
Price 5.1500 5.2500 5.4000 5.4100 6.1400 6.0800 6.3000 -
P/RPS 24.92 19.51 21.17 21.08 32.18 20.48 20.57 13.68% QoQ % 27.73% -7.84% 0.43% -34.49% 57.13% -0.44% - Horiz. % 121.15% 94.85% 102.92% 102.48% 156.44% 99.56% 100.00%
P/EPS 29.23 -81.21 480.40 -93.93 -69.64 149.64 65.62 -41.76% QoQ % 135.99% -116.90% 611.44% -34.88% -146.54% 128.04% - Horiz. % 44.54% -123.76% 732.09% -143.14% -106.13% 228.04% 100.00%
EY 3.42 -1.23 0.21 -1.06 -1.44 0.67 1.52 71.96% QoQ % 378.05% -685.71% 119.81% 26.39% -314.93% -55.92% - Horiz. % 225.00% -80.92% 13.82% -69.74% -94.74% 44.08% 100.00%
DY 0.00 1.14 0.00 0.37 0.00 0.99 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.15% 0.00% 37.37% 0.00% 100.00% -
P/NAPS 0.80 0.75 0.75 0.75 0.85 0.76 0.76 3.49% QoQ % 6.67% 0.00% 0.00% -11.76% 11.84% 0.00% - Horiz. % 105.26% 98.68% 98.68% 98.68% 111.84% 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