[UMCCA] YoY Quarter Result on 2020-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 161,630 147,789 106,977 87,473 53,479 64,190 75,771 13.45% YoY % 9.37% 38.15% 22.30% 63.57% -16.69% -15.28% - Horiz. % 213.31% 195.05% 141.18% 115.44% 70.58% 84.72% 100.00%
PBT 14,645 39,400 17,794 4,034 3,295 23,369 39,440 -15.21% YoY % -62.83% 121.42% 341.10% 22.43% -85.90% -40.75% - Horiz. % 37.13% 99.90% 45.12% 10.23% 8.35% 59.25% 100.00%
Tax -4,976 -9,216 -3,523 -281 -1,030 -4,511 -5,621 -2.01% YoY % 46.01% -161.60% -1,153.74% 72.72% 77.17% 19.75% - Horiz. % 88.53% 163.96% 62.68% 5.00% 18.32% 80.25% 100.00%
NP 9,669 30,184 14,271 3,753 2,265 18,858 33,819 -18.83% YoY % -67.97% 111.51% 280.26% 65.70% -87.99% -44.24% - Horiz. % 28.59% 89.25% 42.20% 11.10% 6.70% 55.76% 100.00%
NP to SH 12,712 30,239 13,726 3,221 2,357 20,119 33,669 -14.98% YoY % -57.96% 120.30% 326.14% 36.66% -88.28% -40.24% - Horiz. % 37.76% 89.81% 40.77% 9.57% 7.00% 59.76% 100.00%
Tax Rate 33.98 % 23.39 % 19.80 % 6.97 % 31.26 % 19.30 % 14.25 % 15.58% YoY % 45.28% 18.13% 184.07% -77.70% 61.97% 35.44% - Horiz. % 238.46% 164.14% 138.95% 48.91% 219.37% 135.44% 100.00%
Total Cost 151,961 117,605 92,706 83,720 51,214 45,332 41,952 23.91% YoY % 29.21% 26.86% 10.73% 63.47% 12.98% 8.06% - Horiz. % 362.23% 280.33% 220.98% 199.56% 122.08% 108.06% 100.00%
Net Worth 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,439 -3.29% YoY % 2.74% 3.96% -4.53% -8.42% -12.86% 0.51% - Horiz. % 81.80% 79.61% 76.58% 80.21% 87.59% 100.51% 100.00%
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - 16,740 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 100.00%
Equity 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,439 -3.29% YoY % 2.74% 3.96% -4.53% -8.42% -12.86% 0.51% - Horiz. % 81.80% 79.61% 76.58% 80.21% 87.59% 100.51% 100.00%
NOSH 209,769 209,769 209,769 209,747 209,687 209,570 209,254 0.04% YoY % 0.00% 0.00% 0.01% 0.03% 0.06% 0.15% - Horiz. % 100.25% 100.25% 100.25% 100.24% 100.21% 100.15% 100.00%
Ratio Analysis 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 5.98 % 20.42 % 13.34 % 4.29 % 4.24 % 29.38 % 44.63 % -28.46% YoY % -70.71% 53.07% 210.96% 1.18% -85.57% -34.17% - Horiz. % 13.40% 45.75% 29.89% 9.61% 9.50% 65.83% 100.00%
ROE 0.90 % 2.20 % 1.04 % 0.23 % 0.16 % 1.16 % 1.95 % -12.09% YoY % -59.09% 111.54% 352.17% 43.75% -86.21% -40.51% - Horiz. % 46.15% 112.82% 53.33% 11.79% 8.21% 59.49% 100.00%
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 77.05 70.45 51.00 41.70 25.50 30.63 36.21 13.41% YoY % 9.37% 38.14% 22.30% 63.53% -16.75% -15.41% - Horiz. % 212.79% 194.56% 140.85% 115.16% 70.42% 84.59% 100.00%
EPS 6.06 14.42 6.54 1.54 1.12 9.60 16.09 -15.01% YoY % -57.98% 120.49% 324.68% 37.50% -88.33% -40.34% - Horiz. % 37.66% 89.62% 40.65% 9.57% 6.96% 59.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 6.7400 6.5600 6.3100 6.6100 7.2200 8.2900 8.2600 -3.33% YoY % 2.74% 3.96% -4.54% -8.45% -12.91% 0.36% - Horiz. % 81.60% 79.42% 76.39% 80.02% 87.41% 100.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 77.05 70.45 51.00 41.70 25.49 30.60 36.12 13.45% YoY % 9.37% 38.14% 22.30% 63.59% -16.70% -15.28% - Horiz. % 213.32% 195.04% 141.20% 115.45% 70.57% 84.72% 100.00%
EPS 6.06 14.42 6.54 1.54 1.12 9.59 16.05 -14.98% YoY % -57.98% 120.49% 324.68% 37.50% -88.32% -40.25% - Horiz. % 37.76% 89.84% 40.75% 9.60% 6.98% 59.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.98 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 6.7400 6.5600 6.3100 6.6093 7.2172 8.2821 8.2397 -3.29% YoY % 2.74% 3.96% -4.53% -8.42% -12.86% 0.51% - Horiz. % 81.80% 79.61% 76.58% 80.21% 87.59% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 5.4800 5.1300 5.0500 5.2500 5.4600 6.4300 5.8000 -
P/RPS 7.11 7.28 9.90 12.59 21.41 20.99 16.02 -12.66% YoY % -2.34% -26.46% -21.37% -41.20% 2.00% 31.02% - Horiz. % 44.38% 45.44% 61.80% 78.59% 133.65% 131.02% 100.00%
P/EPS 90.43 35.59 77.18 341.87 485.74 66.98 36.05 16.56% YoY % 154.09% -53.89% -77.42% -29.62% 625.20% 85.80% - Horiz. % 250.85% 98.72% 214.09% 948.32% 1,347.41% 185.80% 100.00%
EY 1.11 2.81 1.30 0.29 0.21 1.49 2.77 -14.13% YoY % -60.50% 116.15% 348.28% 38.10% -85.91% -46.21% - Horiz. % 40.07% 101.44% 46.93% 10.47% 7.58% 53.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.78 0.80 0.79 0.76 0.78 0.70 2.46% YoY % 3.85% -2.50% 1.27% 3.95% -2.56% 11.43% - Horiz. % 115.71% 111.43% 114.29% 112.86% 108.57% 111.43% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/03/23 23/03/22 16/03/21 26/03/20 21/03/19 22/03/18 28/03/17 -
Price 5.3500 5.4200 5.1000 4.0500 5.4000 6.3000 6.1000 -
P/RPS 6.94 7.69 10.00 9.71 21.17 20.57 16.85 -13.74% YoY % -9.75% -23.10% 2.99% -54.13% 2.92% 22.08% - Horiz. % 41.19% 45.64% 59.35% 57.63% 125.64% 122.08% 100.00%
P/EPS 88.28 37.60 77.94 263.73 480.40 65.62 37.91 15.12% YoY % 134.79% -51.76% -70.45% -45.10% 632.09% 73.09% - Horiz. % 232.87% 99.18% 205.59% 695.67% 1,267.21% 173.09% 100.00%
EY 1.13 2.66 1.28 0.38 0.21 1.52 2.64 -13.18% YoY % -57.52% 107.81% 236.84% 80.95% -86.18% -42.42% - Horiz. % 42.80% 100.76% 48.48% 14.39% 7.95% 57.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.31 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.83 0.81 0.61 0.75 0.76 0.74 1.10% YoY % -4.82% 2.47% 32.79% -18.67% -1.32% 2.70% - Horiz. % 106.76% 112.16% 109.46% 82.43% 101.35% 102.70% 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
3Q ended 31 January 2020 Results - final.pdf 
