[UMCCA] YoY Quarter Result on 2019-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 147,451 106,357 86,187 56,434 62,258 70,279 47,901 20.60% YoY % 38.64% 23.40% 52.72% -9.35% -11.41% 46.72% - Horiz. % 307.82% 222.04% 179.93% 117.81% 129.97% 146.72% 100.00%
PBT 26,894 -4,556 -71,943 -17,755 8,488 28,117 23,568 2.22% YoY % 690.30% 93.67% -305.20% -309.18% -69.81% 19.30% - Horiz. % 114.11% -19.33% -305.26% -75.34% 36.01% 119.30% 100.00%
Tax -9,341 -8,428 9,781 3,906 567 1,935 -3,164 19.76% YoY % -10.83% -186.17% 150.41% 588.89% -70.70% 161.16% - Horiz. % 295.23% 266.37% -309.13% -123.45% -17.92% -61.16% 100.00%
NP 17,553 -12,984 -62,162 -13,849 9,055 30,052 20,404 -2.48% YoY % 235.19% 79.11% -348.86% -252.94% -69.87% 47.28% - Horiz. % 86.03% -63.63% -304.66% -67.87% 44.38% 147.28% 100.00%
NP to SH 18,718 -11,527 -61,286 -13,556 8,519 29,001 20,228 -1.28% YoY % 262.38% 81.19% -352.10% -259.13% -70.63% 43.37% - Horiz. % 92.54% -56.99% -302.98% -67.02% 42.11% 143.37% 100.00%
Tax Rate 34.73 % - % - % - % -6.68 % -6.88 % 13.42 % 17.16% YoY % 0.00% 0.00% 0.00% 0.00% 2.91% -151.27% - Horiz. % 258.79% 0.00% 0.00% 0.00% -49.78% -51.27% 100.00%
Total Cost 129,898 119,341 148,349 70,283 53,203 40,227 27,497 29.52% YoY % 8.85% -19.55% 111.07% 32.10% 32.26% 46.30% - Horiz. % 472.41% 434.01% 539.51% 255.60% 193.49% 146.30% 100.00%
Net Worth 1,399,160 1,308,959 1,317,350 1,467,838 1,671,077 1,755,544 1,709,025 -3.28% YoY % 6.89% -0.64% -10.25% -12.16% -4.81% 2.72% - Horiz. % 81.87% 76.59% 77.08% 85.89% 97.78% 102.72% 100.00%
Dividend 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 20,976 14,683 12,586 12,581 12,580 31,386 16,734 3.84% YoY % 42.86% 16.67% 0.04% 0.01% -59.92% 87.55% - Horiz. % 125.35% 87.75% 75.21% 75.18% 75.17% 187.55% 100.00%
Div Payout % 112.07 % - % - % - % 147.67 % 108.23 % 82.73 % 5.19% YoY % 0.00% 0.00% 0.00% 0.00% 36.44% 30.82% - Horiz. % 135.46% 0.00% 0.00% 0.00% 178.50% 130.82% 100.00%
Equity 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 1,399,160 1,308,959 1,317,350 1,467,838 1,671,077 1,755,544 1,709,025 -3.28% YoY % 6.89% -0.64% -10.25% -12.16% -4.81% 2.72% - Horiz. % 81.87% 76.59% 77.08% 85.89% 97.78% 102.72% 100.00%
NOSH 209,769 209,769 209,769 209,691 209,671 209,242 209,183 0.05% YoY % 0.00% 0.00% 0.04% 0.01% 0.20% 0.03% - Horiz. % 100.28% 100.28% 100.28% 100.24% 100.23% 100.03% 100.00%
Ratio Analysis 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 11.90 % -12.21 % -72.12 % -24.54 % 14.54 % 42.76 % 42.60 % -19.14% YoY % 197.46% 83.07% -193.89% -268.78% -66.00% 0.38% - Horiz. % 27.93% -28.66% -169.30% -57.61% 34.13% 100.38% 100.00%
ROE 1.34 % -0.88 % -4.65 % -0.92 % 0.51 % 1.65 % 1.18 % 2.14% YoY % 252.27% 81.08% -405.43% -280.39% -69.09% 39.83% - Horiz. % 113.56% -74.58% -394.07% -77.97% 43.22% 139.83% 100.00%
Per Share 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 70.29 50.70 41.09 26.91 29.69 33.59 22.90 20.54% YoY % 38.64% 23.39% 52.69% -9.36% -11.61% 46.68% - Horiz. % 306.94% 221.40% 179.43% 117.51% 129.65% 146.68% 100.00%
EPS 8.92 -5.50 -29.22 -6.46 4.06 13.86 9.67 -1.34% YoY % 262.18% 81.18% -352.32% -259.11% -70.71% 43.33% - Horiz. % 92.24% -56.88% -302.17% -66.80% 41.99% 143.33% 100.00%
DPS 10.00 7.00 6.00 6.00 6.00 15.00 8.00 3.79% YoY % 42.86% 16.67% 0.00% 0.00% -60.00% 87.50% - Horiz. % 125.00% 87.50% 75.00% 75.00% 75.00% 187.50% 100.00%
NAPS 6.6700 6.2400 6.2800 7.0000 7.9700 8.3900 8.1700 -3.32% YoY % 6.89% -0.64% -10.29% -12.17% -5.01% 2.69% - Horiz. % 81.64% 76.38% 76.87% 85.68% 97.55% 102.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 70.29 50.70 41.09 26.90 29.68 33.50 22.84 20.59% YoY % 38.64% 23.39% 52.75% -9.37% -11.40% 46.67% - Horiz. % 307.75% 221.98% 179.90% 117.78% 129.95% 146.67% 100.00%
EPS 8.92 -5.50 -29.22 -6.46 4.06 13.83 9.64 -1.28% YoY % 262.18% 81.18% -352.32% -259.11% -70.64% 43.46% - Horiz. % 92.53% -57.05% -303.11% -67.01% 42.12% 143.46% 100.00%
DPS 10.00 7.00 6.00 6.00 6.00 14.96 7.98 3.83% YoY % 42.86% 16.67% 0.00% 0.00% -59.89% 87.47% - Horiz. % 125.31% 87.72% 75.19% 75.19% 75.19% 187.47% 100.00%
NAPS 6.6700 6.2400 6.2800 6.9974 7.9663 8.3689 8.1472 -3.28% YoY % 6.89% -0.64% -10.25% -12.16% -4.81% 2.72% - Horiz. % 81.87% 76.59% 77.08% 85.89% 97.78% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 5.6800 5.1000 4.4000 5.3600 6.1000 6.1800 5.9600 -
P/RPS 8.08 10.06 10.71 19.92 20.54 18.40 26.03 -17.71% YoY % -19.68% -6.07% -46.23% -3.02% 11.63% -29.31% - Horiz. % 31.04% 38.65% 41.14% 76.53% 78.91% 70.69% 100.00%
P/EPS 63.65 -92.81 -15.06 -82.91 150.13 44.59 61.63 0.54% YoY % 168.58% -516.27% 81.84% -155.23% 236.69% -27.65% - Horiz. % 103.28% -150.59% -24.44% -134.53% 243.60% 72.35% 100.00%
EY 1.57 -1.08 -6.64 -1.21 0.67 2.24 1.62 -0.52% YoY % 245.37% 83.73% -448.76% -280.60% -70.09% 38.27% - Horiz. % 96.91% -66.67% -409.88% -74.69% 41.36% 138.27% 100.00%
DY 1.76 1.37 1.36 1.12 0.98 2.43 1.34 4.65% YoY % 28.47% 0.74% 21.43% 14.29% -59.67% 81.34% - Horiz. % 131.34% 102.24% 101.49% 83.58% 73.13% 181.34% 100.00%
P/NAPS 0.85 0.82 0.70 0.77 0.77 0.74 0.73 2.57% YoY % 3.66% 17.14% -9.09% 0.00% 4.05% 1.37% - Horiz. % 116.44% 112.33% 95.89% 105.48% 105.48% 101.37% 100.00%
Price Multiplier on Announcement Date 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 28/06/22 - 23/06/20 26/06/19 28/06/18 22/06/17 29/06/16 -
Price 5.4900 5.1800 4.5400 5.2500 6.0800 6.0300 5.7200 -
P/RPS 7.81 10.22 11.05 19.51 20.48 17.95 24.98 -17.61% YoY % -23.58% -7.51% -43.36% -4.74% 14.09% -28.14% - Horiz. % 31.27% 40.91% 44.24% 78.10% 81.99% 71.86% 100.00%
P/EPS 61.53 -94.27 -15.54 -81.21 149.64 43.51 59.15 0.66% YoY % 165.27% -506.63% 80.86% -154.27% 243.92% -26.44% - Horiz. % 104.02% -159.37% -26.27% -137.30% 252.98% 73.56% 100.00%
EY 1.63 -1.06 -6.44 -1.23 0.67 2.30 1.69 -0.60% YoY % 253.77% 83.54% -423.58% -283.58% -70.87% 36.09% - Horiz. % 96.45% -62.72% -381.07% -72.78% 39.64% 136.09% 100.00%
DY 1.82 1.35 1.32 1.14 0.99 2.49 1.40 4.47% YoY % 34.81% 2.27% 15.79% 15.15% -60.24% 77.86% - Horiz. % 130.00% 96.43% 94.29% 81.43% 70.71% 177.86% 100.00%
P/NAPS 0.82 0.83 0.72 0.75 0.76 0.72 0.70 2.67% YoY % -1.20% 15.28% -4.00% -1.32% 5.56% 2.86% - Horiz. % 117.14% 118.57% 102.86% 107.14% 108.57% 102.86% 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
4Q ended 30 April 2019 Results - final.pdf 
