[UWC] QoQ Quarter Result on 2019-07-31 [#4] 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 55,796 54,938 46,910 46,908 38,308 0 0 - QoQ % 1.56% 17.11% 0.00% 22.45% 0.00% 0.00% - Horiz. % 145.65% 143.41% 122.45% 122.45% 100.00% - -
PBT 18,031 16,987 14,787 13,857 11,545 0 0 - QoQ % 6.15% 14.88% 6.71% 20.03% 0.00% 0.00% - Horiz. % 156.18% 147.14% 128.08% 120.03% 100.00% - -
Tax -3,438 -3,677 -3,572 -3,783 -2,723 0 0 - QoQ % 6.50% -2.94% 5.58% -38.93% 0.00% 0.00% - Horiz. % 126.26% 135.03% 131.18% 138.93% 100.00% - -
NP 14,593 13,310 11,215 10,074 8,822 0 0 - QoQ % 9.64% 18.68% 11.33% 14.19% 0.00% 0.00% - Horiz. % 165.42% 150.87% 127.13% 114.19% 100.00% - -
NP to SH 14,593 13,310 11,215 10,074 8,822 0 0 - QoQ % 9.64% 18.68% 11.33% 14.19% 0.00% 0.00% - Horiz. % 165.42% 150.87% 127.13% 114.19% 100.00% - -
Tax Rate 19.07 % 21.65 % 24.16 % 27.30 % 23.59 % - % - % - QoQ % -11.92% -10.39% -11.50% 15.73% 0.00% 0.00% - Horiz. % 80.84% 91.78% 102.42% 115.73% 100.00% - -
Total Cost 41,203 41,628 35,695 36,834 29,486 0 0 - QoQ % -1.02% 16.62% -3.09% 24.92% 0.00% 0.00% - Horiz. % 139.74% 141.18% 121.06% 124.92% 100.00% - -
Net Worth 203,574 190,735 187,067 176,063 109,816 - - - QoQ % 6.73% 1.96% 6.25% 60.33% 0.00% 0.00% - Horiz. % 185.38% 173.69% 170.35% 160.33% 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 - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 203,574 190,735 187,067 176,063 109,816 - - - QoQ % 6.73% 1.96% 6.25% 60.33% 0.00% 0.00% - Horiz. % 185.38% 173.69% 170.35% 160.33% 100.00% - -
NOSH 550,200 366,800 366,800 366,800 296,800 - - - QoQ % 50.00% 0.00% 0.00% 23.58% 0.00% 0.00% - Horiz. % 185.38% 123.58% 123.58% 123.58% 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 26.15 % 24.23 % 23.91 % 21.48 % 23.03 % - % - % - QoQ % 7.92% 1.34% 11.31% -6.73% 0.00% 0.00% - Horiz. % 113.55% 105.21% 103.82% 93.27% 100.00% - -
ROE 7.17 % 6.98 % 6.00 % 5.72 % 8.03 % - % - % - QoQ % 2.72% 16.33% 4.90% -28.77% 0.00% 0.00% - Horiz. % 89.29% 86.92% 74.72% 71.23% 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 10.14 14.98 12.79 12.79 12.91 - - - QoQ % -32.31% 17.12% 0.00% -0.93% 0.00% 0.00% - Horiz. % 78.54% 116.03% 99.07% 99.07% 100.00% - -
EPS 2.65 3.63 3.06 2.75 2.97 0.00 0.00 - QoQ % -27.00% 18.63% 11.27% -7.41% 0.00% 0.00% - Horiz. % 89.23% 122.22% 103.03% 92.59% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3700 0.5200 0.5100 0.4800 0.3700 - - - QoQ % -28.85% 1.96% 6.25% 29.73% 0.00% 0.00% - Horiz. % 100.00% 140.54% 137.84% 129.73% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,101,954 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 5.06 4.99 4.26 4.26 3.48 - - - QoQ % 1.40% 17.14% 0.00% 22.41% 0.00% 0.00% - Horiz. % 145.40% 143.39% 122.41% 122.41% 100.00% - -
EPS 1.32 1.21 1.02 0.91 0.80 0.00 0.00 - QoQ % 9.09% 18.63% 12.09% 13.75% 0.00% 0.00% - Horiz. % 165.00% 151.25% 127.50% 113.75% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1847 0.1731 0.1698 0.1598 0.0997 - - - QoQ % 6.70% 1.94% 6.26% 60.28% 0.00% 0.00% - Horiz. % 185.26% 173.62% 170.31% 160.28% 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 - - - -
Price 2.3600 3.8700 2.1800 1.3800 0.0000 0.0000 0.0000 -
P/RPS 23.27 25.84 17.05 10.79 0.00 0.00 0.00 - QoQ % -9.95% 51.55% 58.02% 0.00% 0.00% 0.00% - Horiz. % 215.66% 239.48% 158.02% 100.00% - - -
P/EPS 88.98 106.65 71.30 50.25 0.00 0.00 0.00 - QoQ % -16.57% 49.58% 41.89% 0.00% 0.00% 0.00% - Horiz. % 177.07% 212.24% 141.89% 100.00% - - -
EY 1.12 0.94 1.40 1.99 0.00 0.00 0.00 - QoQ % 19.15% -32.86% -29.65% 0.00% 0.00% 0.00% - Horiz. % 56.28% 47.24% 70.35% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 6.38 7.44 4.27 2.88 0.00 0.00 0.00 - QoQ % -14.25% 74.24% 48.26% 0.00% 0.00% 0.00% - Horiz. % 221.53% 258.33% 148.26% 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 04/06/20 05/03/20 15/11/19 03/09/19 - - - -
Price 3.1400 2.6400 2.6800 1.5400 0.0000 0.0000 0.0000 -
P/RPS 30.96 17.63 20.96 12.04 0.00 0.00 0.00 - QoQ % 75.61% -15.89% 74.09% 0.00% 0.00% 0.00% - Horiz. % 257.14% 146.43% 174.09% 100.00% - - -
P/EPS 118.39 72.75 87.65 56.07 0.00 0.00 0.00 - QoQ % 62.74% -17.00% 56.32% 0.00% 0.00% 0.00% - Horiz. % 211.15% 129.75% 156.32% 100.00% - - -
EY 0.84 1.37 1.14 1.78 0.00 0.00 0.00 - QoQ % -38.69% 20.18% -35.96% 0.00% 0.00% 0.00% - Horiz. % 47.19% 76.97% 64.04% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.49 5.08 5.25 3.21 0.00 0.00 0.00 - QoQ % 67.13% -3.24% 63.55% 0.00% 0.00% 0.00% - Horiz. % 264.49% 158.26% 163.55% 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
UWC Berhad - 12M19 Quarterly Results v3.pdf 
