[UMCCA] YoY Quarter Result on 2014-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 70,290 54,215 57,926 58,242 43,231 52,572 70,510 -0.05% YoY % 29.65% -6.41% -0.54% 34.72% -17.77% -25.44% - Horiz. % 99.69% 76.89% 82.15% 82.60% 61.31% 74.56% 100.00%
PBT 8,741 5,617 15,080 15,475 15,219 23,694 37,200 -21.43% YoY % 55.62% -62.75% -2.55% 1.68% -35.77% -36.31% - Horiz. % 23.50% 15.10% 40.54% 41.60% 40.91% 63.69% 100.00%
Tax -2,894 -2,333 -2,784 -2,734 -1,295 -4,706 -8,330 -16.14% YoY % -24.05% 16.20% -1.83% -111.12% 72.48% 43.51% - Horiz. % 34.74% 28.01% 33.42% 32.82% 15.55% 56.49% 100.00%
NP 5,847 3,284 12,296 12,741 13,924 18,988 28,870 -23.35% YoY % 78.05% -73.29% -3.49% -8.50% -26.67% -34.23% - Horiz. % 20.25% 11.38% 42.59% 44.13% 48.23% 65.77% 100.00%
NP to SH 6,326 3,381 12,296 12,741 13,924 18,988 28,870 -22.34% YoY % 87.10% -72.50% -3.49% -8.50% -26.67% -34.23% - Horiz. % 21.91% 11.71% 42.59% 44.13% 48.23% 65.77% 100.00%
Tax Rate 33.11 % 41.53 % 18.46 % 17.67 % 8.51 % 19.86 % 22.39 % 6.73% YoY % -20.27% 124.97% 4.47% 107.64% -57.15% -11.30% - Horiz. % 147.88% 185.48% 82.45% 78.92% 38.01% 88.70% 100.00%
Total Cost 64,443 50,931 45,630 45,501 29,307 33,584 41,640 7.54% YoY % 26.53% 11.62% 0.28% 55.26% -12.74% -19.35% - Horiz. % 154.76% 122.31% 109.58% 109.27% 70.38% 80.65% 100.00%
Net Worth 1,728,129 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 8.67% YoY % 1.85% 1.31% 6.83% 2.20% 42.23% 2.85% - Horiz. % 164.79% 161.79% 159.70% 149.50% 146.28% 102.85% 100.00%
Dividend 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,728,129 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 1,048,713 8.67% YoY % 1.85% 1.31% 6.83% 2.20% 42.23% 2.85% - Horiz. % 164.79% 161.79% 159.70% 149.50% 146.28% 102.85% 100.00%
NOSH 209,470 208,703 208,054 206,834 205,368 203,515 202,454 0.57% YoY % 0.37% 0.31% 0.59% 0.71% 0.91% 0.52% - Horiz. % 103.47% 103.09% 102.77% 102.16% 101.44% 100.52% 100.00%
Ratio Analysis 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 8.32 % 6.06 % 21.23 % 21.88 % 32.21 % 36.12 % 40.94 % -23.30% YoY % 37.29% -71.46% -2.97% -32.07% -10.83% -11.77% - Horiz. % 20.32% 14.80% 51.86% 53.44% 78.68% 88.23% 100.00%
ROE 0.37 % 0.20 % 0.73 % 0.81 % 0.91 % 1.76 % 2.75 % -28.39% YoY % 85.00% -72.60% -9.88% -10.99% -48.30% -36.00% - Horiz. % 13.45% 7.27% 26.55% 29.45% 33.09% 64.00% 100.00%
Per Share 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 33.56 25.98 27.84 28.16 21.05 25.83 34.83 -0.62% YoY % 29.18% -6.68% -1.14% 33.78% -18.51% -25.84% - Horiz. % 96.35% 74.59% 79.93% 80.85% 60.44% 74.16% 100.00%
EPS 3.02 1.62 5.91 6.16 6.78 9.33 14.26 -22.78% YoY % 86.42% -72.59% -4.06% -9.14% -27.33% -34.57% - Horiz. % 21.18% 11.36% 41.44% 43.20% 47.55% 65.43% 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 8.2500 8.1300 8.0500 7.5800 7.4700 5.3000 5.1800 8.06% YoY % 1.48% 0.99% 6.20% 1.47% 40.94% 2.32% - Horiz. % 159.27% 156.95% 155.41% 146.33% 144.21% 102.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 33.51 25.85 27.61 27.76 20.61 25.06 33.61 -0.05% YoY % 29.63% -6.37% -0.54% 34.69% -17.76% -25.44% - Horiz. % 99.70% 76.91% 82.15% 82.59% 61.32% 74.56% 100.00%
EPS 3.02 1.61 5.86 6.07 6.64 9.05 13.76 -22.32% YoY % 87.58% -72.53% -3.46% -8.58% -26.63% -34.23% - Horiz. % 21.95% 11.70% 42.59% 44.11% 48.26% 65.77% 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 8.2382 8.0887 7.9842 7.4740 7.3133 5.1420 4.9994 8.67% YoY % 1.85% 1.31% 6.83% 2.20% 42.23% 2.85% - Horiz. % 164.78% 161.79% 159.70% 149.50% 146.28% 102.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 6.3500 5.7800 6.1400 7.5000 7.4100 7.6000 7.0300 -
P/RPS 18.92 22.25 22.05 26.63 35.20 29.42 20.19 -1.08% YoY % -14.97% 0.91% -17.20% -24.35% 19.65% 45.72% - Horiz. % 93.71% 110.20% 109.21% 131.90% 174.34% 145.72% 100.00%
P/EPS 210.26 356.79 103.89 121.75 109.29 81.46 49.30 27.32% YoY % -41.07% 243.43% -14.67% 11.40% 34.16% 65.23% - Horiz. % 426.49% 723.71% 210.73% 246.96% 221.68% 165.23% 100.00%
EY 0.48 0.28 0.96 0.82 0.91 1.23 2.03 -21.35% YoY % 71.43% -70.83% 17.07% -9.89% -26.02% -39.41% - Horiz. % 23.65% 13.79% 47.29% 40.39% 44.83% 60.59% 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 0.77 0.71 0.76 0.99 0.99 1.43 1.36 -9.04% YoY % 8.45% -6.58% -23.23% 0.00% -30.77% 5.15% - Horiz. % 56.62% 52.21% 55.88% 72.79% 72.79% 105.15% 100.00%
Price Multiplier on Announcement Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 19/09/17 22/09/16 21/09/15 18/09/14 20/09/13 20/09/12 29/09/11 -
Price 6.7800 5.7100 5.6000 7.0000 7.1100 7.4800 6.4200 -
P/RPS 20.20 21.98 20.11 24.86 33.78 28.96 18.43 1.54% YoY % -8.10% 9.30% -19.11% -26.41% 16.64% 57.14% - Horiz. % 109.60% 119.26% 109.12% 134.89% 183.29% 157.14% 100.00%
P/EPS 224.50 352.47 94.75 113.64 104.87 80.17 45.02 30.68% YoY % -36.31% 272.00% -16.62% 8.36% 30.81% 78.08% - Horiz. % 498.67% 782.92% 210.46% 252.42% 232.94% 178.08% 100.00%
EY 0.45 0.28 1.06 0.88 0.95 1.25 2.22 -23.34% YoY % 60.71% -73.58% 20.45% -7.37% -24.00% -43.69% - Horiz. % 20.27% 12.61% 47.75% 39.64% 42.79% 56.31% 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 0.82 0.70 0.70 0.92 0.95 1.41 1.24 -6.65% YoY % 17.14% 0.00% -23.91% -3.16% -32.62% 13.71% - Horiz. % 66.13% 56.45% 56.45% 74.19% 76.61% 113.71% 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
1Q ended 31 July 2014 Results - final.pdf 
