[UWC] QoQ Quarter Result on 2020-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 71,775 77,810 71,500 61,406 55,796 54,938 46,910 32.82% QoQ % -7.76% 8.83% 16.44% 10.05% 1.56% 17.11% - Horiz. % 153.01% 165.87% 152.42% 130.90% 118.94% 117.11% 100.00%
PBT 27,202 35,030 28,657 22,825 18,031 16,987 14,787 50.19% QoQ % -22.35% 22.24% 25.55% 26.59% 6.15% 14.88% - Horiz. % 183.96% 236.90% 193.80% 154.36% 121.94% 114.88% 100.00%
Tax -4,162 -7,790 -6,949 -4,177 -3,438 -3,677 -3,572 10.74% QoQ % 46.57% -12.10% -66.36% -21.50% 6.50% -2.94% - Horiz. % 116.52% 218.09% 194.54% 116.94% 96.25% 102.94% 100.00%
NP 23,040 27,240 21,708 18,648 14,593 13,310 11,215 61.68% QoQ % -15.42% 25.48% 16.41% 27.79% 9.64% 18.68% - Horiz. % 205.44% 242.89% 193.56% 166.28% 130.12% 118.68% 100.00%
NP to SH 23,040 27,240 21,708 18,648 14,593 13,310 11,215 61.68% QoQ % -15.42% 25.48% 16.41% 27.79% 9.64% 18.68% - Horiz. % 205.44% 242.89% 193.56% 166.28% 130.12% 118.68% 100.00%
Tax Rate 15.30 % 22.24 % 24.25 % 18.30 % 19.07 % 21.65 % 24.16 % -26.28% QoQ % -31.21% -8.29% 32.51% -4.04% -11.92% -10.39% - Horiz. % 63.33% 92.05% 100.37% 75.75% 78.93% 89.61% 100.00%
Total Cost 48,735 50,570 49,792 42,758 41,203 41,628 35,695 23.09% QoQ % -3.63% 1.56% 16.45% 3.77% -1.02% 16.62% - Horiz. % 136.53% 141.67% 139.49% 119.79% 115.43% 116.62% 100.00%
Net Worth 286,164 264,095 236,586 225,581 203,574 190,735 187,067 32.80% QoQ % 8.36% 11.63% 4.88% 10.81% 6.73% 1.96% - Horiz. % 152.97% 141.18% 126.47% 120.59% 108.82% 101.96% 100.00%
Dividend 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - 11,004 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 59.01 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 286,164 264,095 236,586 225,581 203,574 190,735 187,067 32.80% QoQ % 8.36% 11.63% 4.88% 10.81% 6.73% 1.96% - Horiz. % 152.97% 141.18% 126.47% 120.59% 108.82% 101.96% 100.00%
NOSH 1,100,632 550,200 550,200 550,200 550,200 366,800 366,800 108.18% QoQ % 100.04% 0.00% 0.00% 0.00% 50.00% 0.00% - Horiz. % 300.06% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
Ratio Analysis 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 32.10 % 35.01 % 30.36 % 30.37 % 26.15 % 24.23 % 23.91 % 21.72% QoQ % -8.31% 15.32% -0.03% 16.14% 7.92% 1.34% - Horiz. % 134.25% 146.42% 126.98% 127.02% 109.37% 101.34% 100.00%
ROE 8.05 % 10.31 % 9.18 % 8.27 % 7.17 % 6.98 % 6.00 % 21.67% QoQ % -21.92% 12.31% 11.00% 15.34% 2.72% 16.33% - Horiz. % 134.17% 171.83% 153.00% 137.83% 119.50% 116.33% 100.00%
Per Share 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 6.52 14.14 13.00 11.16 10.14 14.98 12.79 -36.21% QoQ % -53.89% 8.77% 16.49% 10.06% -32.31% 17.12% - Horiz. % 50.98% 110.56% 101.64% 87.26% 79.28% 117.12% 100.00%
EPS 2.09 4.95 3.95 3.39 2.65 3.63 3.06 -22.46% QoQ % -57.78% 25.32% 16.52% 27.92% -27.00% 18.63% - Horiz. % 68.30% 161.76% 129.08% 110.78% 86.60% 118.63% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2600 0.4800 0.4300 0.4100 0.3700 0.5200 0.5100 -36.21% QoQ % -45.83% 11.63% 4.88% 10.81% -28.85% 1.96% - Horiz. % 50.98% 94.12% 84.31% 80.39% 72.55% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,954 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 6.51 7.06 6.49 5.57 5.06 4.99 4.26 32.71% QoQ % -7.79% 8.78% 16.52% 10.08% 1.40% 17.14% - Horiz. % 152.82% 165.73% 152.35% 130.75% 118.78% 117.14% 100.00%
EPS 2.09 2.47 1.97 1.69 1.32 1.21 1.02 61.39% QoQ % -15.38% 25.38% 16.57% 28.03% 9.09% 18.63% - Horiz. % 204.90% 242.16% 193.14% 165.69% 129.41% 118.63% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2597 0.2397 0.2147 0.2047 0.1847 0.1731 0.1698 32.78% QoQ % 8.34% 11.64% 4.89% 10.83% 6.70% 1.94% - Horiz. % 152.94% 141.17% 126.44% 120.55% 108.78% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 5.9800 12.7800 6.4200 4.5500 2.3600 3.8700 2.1800 -
P/RPS 91.70 90.37 49.40 40.77 23.27 25.84 17.05 207.29% QoQ % 1.47% 82.94% 21.17% 75.20% -9.95% 51.55% - Horiz. % 537.83% 530.03% 289.74% 239.12% 136.48% 151.55% 100.00%
P/EPS 285.67 258.13 162.72 134.25 88.98 106.65 71.30 152.47% QoQ % 10.67% 58.63% 21.21% 50.88% -16.57% 49.58% - Horiz. % 400.66% 362.03% 228.22% 188.29% 124.80% 149.58% 100.00%
EY 0.35 0.39 0.61 0.74 1.12 0.94 1.40 -60.35% QoQ % -10.26% -36.07% -17.57% -33.93% 19.15% -32.86% - Horiz. % 25.00% 27.86% 43.57% 52.86% 80.00% 67.14% 100.00%
DY 0.00 0.00 0.00 0.44 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 23.00 26.63 14.93 11.10 6.38 7.44 4.27 207.59% QoQ % -13.63% 78.37% 34.50% 73.98% -14.25% 74.24% - Horiz. % 538.64% 623.65% 349.65% 259.95% 149.41% 174.24% 100.00%
Price Multiplier on Announcement Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 15/06/21 - 01/12/20 03/09/20 04/06/20 05/03/20 15/11/19 -
Price 5.4200 6.5100 7.3900 6.5600 3.1400 2.6400 2.6800 -
P/RPS 83.11 46.03 56.87 58.78 30.96 17.63 20.96 150.73% QoQ % 80.56% -19.06% -3.25% 89.86% 75.61% -15.89% - Horiz. % 396.52% 219.61% 271.33% 280.44% 147.71% 84.11% 100.00%
P/EPS 258.92 131.49 187.30 193.55 118.39 72.75 87.65 106.01% QoQ % 96.91% -29.80% -3.23% 63.49% 62.74% -17.00% - Horiz. % 295.40% 150.02% 213.69% 220.82% 135.07% 83.00% 100.00%
EY 0.39 0.76 0.53 0.52 0.84 1.37 1.14 -51.12% QoQ % -48.68% 43.40% 1.92% -38.10% -38.69% 20.18% - Horiz. % 34.21% 66.67% 46.49% 45.61% 73.68% 120.18% 100.00%
DY 0.00 0.00 0.00 0.30 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 20.85 13.56 17.19 16.00 8.49 5.08 5.25 150.99% QoQ % 53.76% -21.12% 7.44% 88.46% 67.13% -3.24% - Horiz. % 397.14% 258.29% 327.43% 304.76% 161.71% 96.76% 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
UWCB-Quarterly Results(Q4 2020).pdf 
