[UWC] QoQ Quarter Result on 2022-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 47,735 91,919 92,122 103,140 87,321 79,915 75,255 -26.24% QoQ % -48.07% -0.22% -10.68% 18.12% 9.27% 6.19% - Horiz. % 63.43% 122.14% 122.41% 137.05% 116.03% 106.19% 100.00%
PBT 3,873 24,765 37,486 39,577 37,983 32,177 29,999 -74.55% QoQ % -84.36% -33.94% -5.28% 4.20% 18.04% 7.26% - Horiz. % 12.91% 82.55% 124.96% 131.93% 126.61% 107.26% 100.00%
Tax 419 -5,982 -8,270 -9,574 -9,283 -7,146 -6,959 - QoQ % 107.00% 27.67% 13.62% -3.13% -29.90% -2.69% - Horiz. % -6.02% 85.96% 118.84% 137.58% 133.40% 102.69% 100.00%
NP 4,292 18,783 29,216 30,003 28,700 25,031 23,040 -67.48% QoQ % -77.15% -35.71% -2.62% 4.54% 14.66% 8.64% - Horiz. % 18.63% 81.52% 126.81% 130.22% 124.57% 108.64% 100.00%
NP to SH 4,723 19,098 29,253 30,112 28,712 25,077 23,043 -65.34% QoQ % -75.27% -34.71% -2.85% 4.88% 14.50% 8.83% - Horiz. % 20.50% 82.88% 126.95% 130.68% 124.60% 108.83% 100.00%
Tax Rate -10.82 % 24.16 % 22.06 % 24.19 % 24.44 % 22.21 % 23.20 % - QoQ % -144.78% 9.52% -8.81% -1.02% 10.04% -4.27% - Horiz. % -46.64% 104.14% 95.09% 104.27% 105.34% 95.73% 100.00%
Total Cost 43,443 73,136 62,906 73,137 58,621 54,884 52,215 -11.57% QoQ % -40.60% 16.26% -13.99% 24.76% 6.81% 5.11% - Horiz. % 83.20% 140.07% 120.47% 140.07% 112.27% 105.11% 100.00%
Net Worth 418,633 418,518 396,491 396,491 363,450 341,255 308,177 22.72% QoQ % 0.03% 5.56% 0.00% 9.09% 6.50% 10.73% - Horiz. % 135.84% 135.80% 128.66% 128.66% 117.94% 110.73% 100.00%
Dividend 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - 32,049 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 106.44 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 418,633 418,518 396,491 396,491 363,450 341,255 308,177 22.72% QoQ % 0.03% 5.56% 0.00% 9.09% 6.50% 10.73% - Horiz. % 135.84% 135.80% 128.66% 128.66% 117.94% 110.73% 100.00%
NOSH 1,101,667 1,101,365 1,101,365 1,101,365 1,101,365 1,100,824 1,100,632 0.06% QoQ % 0.03% 0.00% 0.00% 0.00% 0.05% 0.02% - Horiz. % 100.09% 100.07% 100.07% 100.07% 100.07% 100.02% 100.00%
Ratio Analysis 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 8.99 % 20.43 % 31.71 % 29.09 % 32.87 % 31.32 % 30.62 % -55.92% QoQ % -56.00% -35.57% 9.01% -11.50% 4.95% 2.29% - Horiz. % 29.36% 66.72% 103.56% 95.00% 107.35% 102.29% 100.00%
ROE 1.13 % 4.56 % 7.38 % 7.59 % 7.90 % 7.35 % 7.48 % -71.73% QoQ % -75.22% -38.21% -2.77% -3.92% 7.48% -1.74% - Horiz. % 15.11% 60.96% 98.66% 101.47% 105.61% 98.26% 100.00%
Per Share 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 4.33 8.35 8.36 9.36 7.93 7.26 6.84 -26.34% QoQ % -48.14% -0.12% -10.68% 18.03% 9.23% 6.14% - Horiz. % 63.30% 122.08% 122.22% 136.84% 115.94% 106.14% 100.00%
EPS 0.43 1.73 2.66 2.73 2.61 2.28 2.09 -65.25% QoQ % -75.14% -34.96% -2.56% 4.60% 14.47% 9.09% - Horiz. % 20.57% 82.78% 127.27% 130.62% 124.88% 109.09% 100.00%
DPS 0.00 0.00 0.00 2.91 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 0.3800 0.3800 0.3600 0.3600 0.3300 0.3100 0.2800 22.65% QoQ % 0.00% 5.56% 0.00% 9.09% 6.45% 10.71% - Horiz. % 135.71% 135.71% 128.57% 128.57% 117.86% 110.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,954 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 4.33 8.34 8.36 9.36 7.92 7.25 6.83 -26.26% QoQ % -48.08% -0.24% -10.68% 18.18% 9.24% 6.15% - Horiz. % 63.40% 122.11% 122.40% 137.04% 115.96% 106.15% 100.00%
EPS 0.43 1.73 2.65 2.73 2.61 2.28 2.09 -65.25% QoQ % -75.14% -34.72% -2.93% 4.60% 14.47% 9.09% - Horiz. % 20.57% 82.78% 126.79% 130.62% 124.88% 109.09% 100.00%
DPS 0.00 0.00 0.00 2.91 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 0.3799 0.3798 0.3598 0.3598 0.3298 0.3097 0.2797 22.71% QoQ % 0.03% 5.56% 0.00% 9.10% 6.49% 10.73% - Horiz. % 135.82% 135.79% 128.64% 128.64% 117.91% 110.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 3.2000 4.0500 3.7000 3.9800 3.2200 4.6700 6.1400 -
P/RPS 73.85 48.53 44.24 42.50 40.61 64.33 89.80 -12.25% QoQ % 52.17% 9.70% 4.09% 4.65% -36.87% -28.36% - Horiz. % 82.24% 54.04% 49.27% 47.33% 45.22% 71.64% 100.00%
P/EPS 746.42 233.56 139.30 145.57 123.52 205.00 293.27 86.73% QoQ % 219.58% 67.67% -4.31% 17.85% -39.75% -30.10% - Horiz. % 254.52% 79.64% 47.50% 49.64% 42.12% 69.90% 100.00%
EY 0.13 0.43 0.72 0.69 0.81 0.49 0.34 -47.41% QoQ % -69.77% -40.28% 4.35% -14.81% 65.31% 44.12% - Horiz. % 38.24% 126.47% 211.76% 202.94% 238.24% 144.12% 100.00%
DY 0.00 0.00 0.00 0.73 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 8.42 10.66 10.28 11.06 9.76 15.06 21.93 -47.27% QoQ % -21.01% 3.70% -7.05% 13.32% -35.19% -31.33% - Horiz. % 38.39% 48.61% 46.88% 50.43% 44.51% 68.67% 100.00%
Price Multiplier on Announcement Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date - 16/03/23 20/12/22 06/09/22 21/06/22 08/03/22 02/12/21 -
Price 2.9300 3.1500 4.1900 4.0000 3.1300 3.0300 5.8100 -
P/RPS 67.62 37.74 50.09 42.71 39.48 41.74 84.97 -14.16% QoQ % 79.17% -24.66% 17.28% 8.18% -5.41% -50.88% - Horiz. % 79.58% 44.42% 58.95% 50.26% 46.46% 49.12% 100.00%
P/EPS 683.44 181.66 157.75 146.30 120.06 133.01 277.51 82.67% QoQ % 276.22% 15.16% 7.83% 21.86% -9.74% -52.07% - Horiz. % 246.28% 65.46% 56.84% 52.72% 43.26% 47.93% 100.00%
EY 0.15 0.55 0.63 0.68 0.83 0.75 0.36 -44.30% QoQ % -72.73% -12.70% -7.35% -18.07% 10.67% 108.33% - Horiz. % 41.67% 152.78% 175.00% 188.89% 230.56% 208.33% 100.00%
DY 0.00 0.00 0.00 0.73 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 7.71 8.29 11.64 11.11 9.48 9.77 20.75 -48.41% QoQ % -7.00% -28.78% 4.77% 17.19% -2.97% -52.92% - Horiz. % 37.16% 39.95% 56.10% 53.54% 45.69% 47.08% 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
UWCB01-Quarterly Results(Q4 2022).pdf 
