[UMCCA] YoY Quarter Result on 2017-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 87,473 53,479 64,190 75,771 50,044 47,882 72,591 3.16% YoY % 63.57% -16.69% -15.28% 51.41% 4.52% -34.04% - Horiz. % 120.50% 73.67% 88.43% 104.38% 68.94% 65.96% 100.00%
PBT 4,034 3,295 23,369 39,440 16,173 13,066 24,945 -26.18% YoY % 22.43% -85.90% -40.75% 143.86% 23.78% -47.62% - Horiz. % 16.17% 13.21% 93.68% 158.11% 64.83% 52.38% 100.00%
Tax -281 -1,030 -4,511 -5,621 -1,377 -2,257 -4,034 -35.84% YoY % 72.72% 77.17% 19.75% -308.21% 38.99% 44.05% - Horiz. % 6.97% 25.53% 111.82% 139.34% 34.13% 55.95% 100.00%
NP 3,753 2,265 18,858 33,819 14,796 10,809 20,911 -24.89% YoY % 65.70% -87.99% -44.24% 128.57% 36.89% -48.31% - Horiz. % 17.95% 10.83% 90.18% 161.73% 70.76% 51.69% 100.00%
NP to SH 3,221 2,357 20,119 33,669 14,796 10,809 20,911 -26.77% YoY % 36.66% -88.28% -40.24% 127.55% 36.89% -48.31% - Horiz. % 15.40% 11.27% 96.21% 161.01% 70.76% 51.69% 100.00%
Tax Rate 6.97 % 31.26 % 19.30 % 14.25 % 8.51 % 17.27 % 16.17 % -13.08% YoY % -77.70% 61.97% 35.44% 67.45% -50.72% 6.80% - Horiz. % 43.10% 193.32% 119.36% 88.13% 52.63% 106.80% 100.00%
Total Cost 83,720 51,214 45,332 41,952 35,248 37,073 51,680 8.37% YoY % 63.47% 12.98% 8.06% 19.02% -4.92% -28.26% - Horiz. % 162.00% 99.10% 87.72% 81.18% 68.20% 71.74% 100.00%
Net Worth 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 1,580,894 1,555,975 -1.90% YoY % -8.42% -12.86% 0.51% 2.09% 7.10% 1.60% - Horiz. % 89.10% 97.30% 111.66% 111.08% 108.81% 101.60% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - 16,740 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 49.72 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 1,580,894 1,555,975 -1.90% YoY % -8.42% -12.86% 0.51% 2.09% 7.10% 1.60% - Horiz. % 89.10% 97.30% 111.66% 111.08% 108.81% 101.60% 100.00%
NOSH 209,747 209,687 209,570 209,254 209,278 207,466 205,816 0.32% YoY % 0.03% 0.06% 0.15% -0.01% 0.87% 0.80% - Horiz. % 101.91% 101.88% 101.82% 101.67% 101.68% 100.80% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.29 % 4.24 % 29.38 % 44.63 % 29.57 % 22.57 % 28.81 % -27.19% YoY % 1.18% -85.57% -34.17% 50.93% 31.01% -21.66% - Horiz. % 14.89% 14.72% 101.98% 154.91% 102.64% 78.34% 100.00%
ROE 0.23 % 0.16 % 1.16 % 1.95 % 0.87 % 0.68 % 1.34 % -25.44% YoY % 43.75% -86.21% -40.51% 124.14% 27.94% -49.25% - Horiz. % 17.16% 11.94% 86.57% 145.52% 64.93% 50.75% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 41.70 25.50 30.63 36.21 23.91 23.08 35.27 2.83% YoY % 63.53% -16.75% -15.41% 51.44% 3.60% -34.56% - Horiz. % 118.23% 72.30% 86.84% 102.67% 67.79% 65.44% 100.00%
EPS 1.54 1.12 9.60 16.09 7.07 5.21 10.16 -26.97% YoY % 37.50% -88.33% -40.34% 127.58% 35.70% -48.72% - Horiz. % 15.16% 11.02% 94.49% 158.37% 69.59% 51.28% 100.00%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.6100 7.2200 8.2900 8.2600 8.0900 7.6200 7.5600 -2.21% YoY % -8.45% -12.91% 0.36% 2.10% 6.17% 0.79% - Horiz. % 87.43% 95.50% 109.66% 109.26% 107.01% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 41.70 25.49 30.60 36.12 23.86 22.83 34.61 3.15% YoY % 63.59% -16.70% -15.28% 51.38% 4.51% -34.04% - Horiz. % 120.49% 73.65% 88.41% 104.36% 68.94% 65.96% 100.00%
EPS 1.54 1.12 9.59 16.05 7.05 5.15 9.97 -26.74% YoY % 37.50% -88.32% -40.25% 127.66% 36.89% -48.35% - Horiz. % 15.45% 11.23% 96.19% 160.98% 70.71% 51.65% 100.00%
DPS 0.00 0.00 0.00 7.98 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 6.6093 7.2172 8.2821 8.2397 8.0711 7.5363 7.4176 -1.90% YoY % -8.42% -12.86% 0.51% 2.09% 7.10% 1.60% - Horiz. % 89.10% 97.30% 111.65% 111.08% 108.81% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 5.2500 5.4600 6.4300 5.8000 5.9400 6.3500 6.9100 -
P/RPS 12.59 21.41 20.99 16.02 24.84 27.51 19.59 -7.10% YoY % -41.20% 2.00% 31.02% -35.51% -9.71% 40.43% - Horiz. % 64.27% 109.29% 107.15% 81.78% 126.80% 140.43% 100.00%
P/EPS 341.87 485.74 66.98 36.05 84.02 121.88 68.01 30.87% YoY % -29.62% 625.20% 85.80% -57.09% -31.06% 79.21% - Horiz. % 502.68% 714.22% 98.49% 53.01% 123.54% 179.21% 100.00%
EY 0.29 0.21 1.49 2.77 1.19 0.82 1.47 -23.69% YoY % 38.10% -85.91% -46.21% 132.77% 45.12% -44.22% - Horiz. % 19.73% 14.29% 101.36% 188.44% 80.95% 55.78% 100.00%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.76 0.78 0.70 0.73 0.83 0.91 -2.33% YoY % 3.95% -2.56% 11.43% -4.11% -12.05% -8.79% - Horiz. % 86.81% 83.52% 85.71% 76.92% 80.22% 91.21% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 21/03/19 22/03/18 28/03/17 29/03/16 25/03/15 20/03/14 -
Price 4.0500 5.4000 6.3000 6.1000 6.0300 6.4000 7.1800 -
P/RPS 9.71 21.17 20.57 16.85 25.22 27.73 20.36 -11.60% YoY % -54.13% 2.92% 22.08% -33.19% -9.05% 36.20% - Horiz. % 47.69% 103.98% 101.03% 82.76% 123.87% 136.20% 100.00%
P/EPS 263.73 480.40 65.62 37.91 85.29 122.84 70.67 24.53% YoY % -45.10% 632.09% 73.09% -55.55% -30.57% 73.82% - Horiz. % 373.19% 679.78% 92.85% 53.64% 120.69% 173.82% 100.00%
EY 0.38 0.21 1.52 2.64 1.17 0.81 1.42 -19.72% YoY % 80.95% -86.18% -42.42% 125.64% 44.44% -42.96% - Horiz. % 26.76% 14.79% 107.04% 185.92% 82.39% 57.04% 100.00%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.61 0.75 0.76 0.74 0.75 0.84 0.95 -7.11% YoY % -18.67% -1.32% 2.70% -1.33% -10.71% -11.58% - Horiz. % 64.21% 78.95% 80.00% 77.89% 78.95% 88.42% 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