[UMCCA] YoY Cumulative Quarter Result on 2022-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 135,953 167,440 114,868 86,786 43,330 40,005 70,290 11.62% YoY % -18.80% 45.77% 32.36% 100.29% 8.31% -43.09% - Horiz. % 193.42% 238.21% 163.42% 123.47% 61.64% 56.91% 100.00%
PBT 3,933 31,789 27,254 1,906 40,178 -20,949 8,741 -12.46% YoY % -87.63% 16.64% 1,329.91% -95.26% 291.79% -339.66% - Horiz. % 44.99% 363.68% 311.79% 21.81% 459.65% -239.66% 100.00%
Tax -1,977 -8,286 -5,973 832 -3,975 1,814 -2,894 -6.15% YoY % 76.14% -38.72% -817.91% 120.93% -319.13% 162.68% - Horiz. % 68.31% 286.32% 206.39% -28.75% 137.35% -62.68% 100.00%
NP 1,956 23,503 21,281 2,738 36,203 -19,135 5,847 -16.67% YoY % -91.68% 10.44% 677.25% -92.44% 289.20% -427.26% - Horiz. % 33.45% 401.97% 363.96% 46.83% 619.17% -327.26% 100.00%
NP to SH 2,676 24,303 20,845 3,554 36,947 -18,486 6,326 -13.35% YoY % -88.99% 16.59% 486.52% -90.38% 299.86% -392.22% - Horiz. % 42.30% 384.18% 329.51% 56.18% 584.05% -292.22% 100.00%
Tax Rate 50.27 % 26.07 % 21.92 % -43.65 % 9.89 % - % 33.11 % 7.20% YoY % 92.83% 18.93% 150.22% -541.35% 0.00% 0.00% - Horiz. % 151.83% 78.74% 66.20% -131.83% 29.87% 0.00% 100.00%
Total Cost 133,997 143,937 93,587 84,048 7,127 59,140 64,443 12.97% YoY % -6.91% 53.80% 11.35% 1,079.29% -87.95% -8.23% - Horiz. % 207.93% 223.36% 145.22% 130.42% 11.06% 91.77% 100.00%
Net Worth 1,418,039 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 -3.24% YoY % 0.90% 6.52% 0.64% -2.61% -11.57% -11.91% - Horiz. % 82.06% 81.33% 76.35% 75.87% 77.90% 88.09% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 1,418,039 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 -3.24% YoY % 0.90% 6.52% 0.64% -2.61% -11.57% -11.91% - Horiz. % 82.06% 81.33% 76.35% 75.87% 77.90% 88.09% 100.00%
NOSH 209,769 209,769 209,769 209,769 209,691 209,681 209,470 0.02% YoY % 0.00% 0.00% 0.00% 0.04% 0.00% 0.10% - Horiz. % 100.14% 100.14% 100.14% 100.14% 100.11% 100.10% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 1.44 % 14.04 % 18.53 % 3.15 % 83.55 % -47.83 % 8.32 % -25.34% YoY % -89.74% -24.23% 488.25% -96.23% 274.68% -674.88% - Horiz. % 17.31% 168.75% 222.72% 37.86% 1,004.21% -574.88% 100.00%
ROE 0.19 % 1.73 % 1.58 % 0.27 % 2.74 % -1.21 % 0.37 % -10.51% YoY % -89.02% 9.49% 485.19% -90.15% 326.45% -427.03% - Horiz. % 51.35% 467.57% 427.03% 72.97% 740.54% -327.03% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 64.81 79.82 54.76 41.37 20.66 19.08 33.56 11.59% YoY % -18.80% 45.76% 32.37% 100.24% 8.28% -43.15% - Horiz. % 193.12% 237.84% 163.17% 123.27% 61.56% 56.85% 100.00%
EPS 1.28 11.59 9.94 1.69 17.62 -8.82 3.02 -13.32% YoY % -88.96% 16.60% 488.17% -90.41% 299.77% -392.05% - Horiz. % 42.38% 383.77% 329.14% 55.96% 583.44% -292.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 6.7600 6.7000 6.2900 6.2500 6.4200 7.2600 8.2500 -3.26% YoY % 0.90% 6.52% 0.64% -2.65% -11.57% -12.00% - Horiz. % 81.94% 81.21% 76.24% 75.76% 77.82% 88.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 64.81 79.82 54.76 41.37 20.66 19.07 33.51 11.62% YoY % -18.80% 45.76% 32.37% 100.24% 8.34% -43.09% - Horiz. % 193.40% 238.20% 163.41% 123.46% 61.65% 56.91% 100.00%
EPS 1.28 11.59 9.94 1.69 17.61 -8.81 3.02 -13.32% YoY % -88.96% 16.60% 488.17% -90.40% 299.89% -391.72% - Horiz. % 42.38% 383.77% 329.14% 55.96% 583.11% -291.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 6.7600 6.7000 6.2900 6.2500 6.4176 7.2570 8.2382 -3.24% YoY % 0.90% 6.52% 0.64% -2.61% -11.57% -11.91% - Horiz. % 82.06% 81.33% 76.35% 75.87% 77.90% 88.09% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 5.3000 5.3100 5.0800 4.5800 5.1000 6.1000 6.3500 -
P/RPS 8.18 6.65 9.28 11.07 24.68 31.97 18.92 -13.04% YoY % 23.01% -28.34% -16.17% -55.15% -22.80% 68.97% - Horiz. % 43.23% 35.15% 49.05% 58.51% 130.44% 168.97% 100.00%
P/EPS 415.46 45.83 51.12 270.33 28.94 -69.19 210.26 12.01% YoY % 806.52% -10.35% -81.09% 834.11% 141.83% -132.91% - Horiz. % 197.59% 21.80% 24.31% 128.57% 13.76% -32.91% 100.00%
EY 0.24 2.18 1.96 0.37 3.45 -1.45 0.48 -10.91% YoY % -88.99% 11.22% 429.73% -89.28% 337.93% -402.08% - Horiz. % 50.00% 454.17% 408.33% 77.08% 718.75% -302.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.78 0.79 0.81 0.73 0.79 0.84 0.77 0.22% YoY % -1.27% -2.47% 10.96% -7.59% -5.95% 9.09% - Horiz. % 101.30% 102.60% 105.19% 94.81% 102.60% 109.09% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 22/09/23 21/09/22 23/09/21 24/09/20 25/09/19 26/09/18 19/09/17 -
Price 5.1000 5.4300 5.0200 4.7000 5.1500 6.1400 6.7800 -
P/RPS 7.87 6.80 9.17 11.36 24.92 32.18 20.20 -14.53% YoY % 15.74% -25.85% -19.28% -54.41% -22.56% 59.31% - Horiz. % 38.96% 33.66% 45.40% 56.24% 123.37% 159.31% 100.00%
P/EPS 399.78 46.87 50.52 277.41 29.23 -69.64 224.50 10.09% YoY % 752.96% -7.22% -81.79% 849.06% 141.97% -131.02% - Horiz. % 178.08% 20.88% 22.50% 123.57% 13.02% -31.02% 100.00%
EY 0.25 2.13 1.98 0.36 3.42 -1.44 0.45 -9.33% YoY % -88.26% 7.58% 450.00% -89.47% 337.50% -420.00% - Horiz. % 55.56% 473.33% 440.00% 80.00% 760.00% -320.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.81 0.80 0.75 0.80 0.85 0.82 -1.48% YoY % -7.41% 1.25% 6.67% -6.25% -5.88% 3.66% - Horiz. % 91.46% 98.78% 97.56% 91.46% 97.56% 103.66% 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
Q1 ended 31 July 2022 - final.pdf 
