[UMCCA] YoY Quarter Result on 2018-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 114,868 86,786 43,330 40,005 70,290 54,215 57,926 12.08% YoY % 32.36% 100.29% 8.31% -43.09% 29.65% -6.41% - Horiz. % 198.30% 149.82% 74.80% 69.06% 121.34% 93.59% 100.00%
PBT 27,254 1,906 40,178 -20,949 8,741 5,617 15,080 10.36% YoY % 1,329.91% -95.26% 291.79% -339.66% 55.62% -62.75% - Horiz. % 180.73% 12.64% 266.43% -138.92% 57.96% 37.25% 100.00%
Tax -5,973 832 -3,975 1,814 -2,894 -2,333 -2,784 13.55% YoY % -817.91% 120.93% -319.13% 162.68% -24.05% 16.20% - Horiz. % 214.55% -29.89% 142.78% -65.16% 103.95% 83.80% 100.00%
NP 21,281 2,738 36,203 -19,135 5,847 3,284 12,296 9.56% YoY % 677.25% -92.44% 289.20% -427.26% 78.05% -73.29% - Horiz. % 173.07% 22.27% 294.43% -155.62% 47.55% 26.71% 100.00%
NP to SH 20,845 3,554 36,947 -18,486 6,326 3,381 12,296 9.19% YoY % 486.52% -90.38% 299.86% -392.22% 87.10% -72.50% - Horiz. % 169.53% 28.90% 300.48% -150.34% 51.45% 27.50% 100.00%
Tax Rate 21.92 % -43.65 % 9.89 % - % 33.11 % 41.53 % 18.46 % 2.90% YoY % 150.22% -541.35% 0.00% 0.00% -20.27% 124.97% - Horiz. % 118.74% -236.46% 53.58% 0.00% 179.36% 224.97% 100.00%
Total Cost 93,587 84,048 7,127 59,140 64,443 50,931 45,630 12.71% YoY % 11.35% 1,079.29% -87.95% -8.23% 26.53% 11.62% - Horiz. % 205.10% 184.19% 15.62% 129.61% 141.23% 111.62% 100.00%
Net Worth 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 1,674,835 -3.89% YoY % 0.64% -2.61% -11.57% -11.91% 1.85% 1.31% - Horiz. % 78.78% 78.28% 80.38% 90.89% 103.18% 101.31% 100.00%
Dividend 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 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 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 1,674,835 -3.89% YoY % 0.64% -2.61% -11.57% -11.91% 1.85% 1.31% - Horiz. % 78.78% 78.28% 80.38% 90.89% 103.18% 101.31% 100.00%
NOSH 209,769 209,769 209,691 209,681 209,470 208,703 208,054 0.14% YoY % 0.00% 0.04% 0.00% 0.10% 0.37% 0.31% - Horiz. % 100.82% 100.82% 100.79% 100.78% 100.68% 100.31% 100.00%
Ratio Analysis 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 18.53 % 3.15 % 83.55 % -47.83 % 8.32 % 6.06 % 21.23 % -2.24% YoY % 488.25% -96.23% 274.68% -674.88% 37.29% -71.46% - Horiz. % 87.28% 14.84% 393.55% -225.29% 39.19% 28.54% 100.00%
ROE 1.58 % 0.27 % 2.74 % -1.21 % 0.37 % 0.20 % 0.73 % 13.72% YoY % 485.19% -90.15% 326.45% -427.03% 85.00% -72.60% - Horiz. % 216.44% 36.99% 375.34% -165.75% 50.68% 27.40% 100.00%
Per Share 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 54.76 41.37 20.66 19.08 33.56 25.98 27.84 11.92% YoY % 32.37% 100.24% 8.28% -43.15% 29.18% -6.68% - Horiz. % 196.70% 148.60% 74.21% 68.53% 120.55% 93.32% 100.00%
EPS 9.94 1.69 17.62 -8.82 3.02 1.62 5.91 9.04% YoY % 488.17% -90.41% 299.77% -392.05% 86.42% -72.59% - Horiz. % 168.19% 28.60% 298.14% -149.24% 51.10% 27.41% 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 6.2900 6.2500 6.4200 7.2600 8.2500 8.1300 8.0500 -4.02% YoY % 0.64% -2.65% -11.57% -12.00% 1.48% 0.99% - Horiz. % 78.14% 77.64% 79.75% 90.19% 102.48% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 54.76 41.37 20.66 19.07 33.51 25.85 27.61 12.08% YoY % 32.37% 100.24% 8.34% -43.09% 29.63% -6.37% - Horiz. % 198.33% 149.84% 74.83% 69.07% 121.37% 93.63% 100.00%
EPS 9.94 1.69 17.61 -8.81 3.02 1.61 5.86 9.20% YoY % 488.17% -90.40% 299.89% -391.72% 87.58% -72.53% - Horiz. % 169.62% 28.84% 300.51% -150.34% 51.54% 27.47% 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 6.2900 6.2500 6.4176 7.2570 8.2382 8.0887 7.9842 -3.89% YoY % 0.64% -2.61% -11.57% -11.91% 1.85% 1.31% - Horiz. % 78.78% 78.28% 80.38% 90.89% 103.18% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 5.0800 4.5800 5.1000 6.1000 6.3500 5.7800 6.1400 -
P/RPS 9.28 11.07 24.68 31.97 18.92 22.25 22.05 -13.42% YoY % -16.17% -55.15% -22.80% 68.97% -14.97% 0.91% - Horiz. % 42.09% 50.20% 111.93% 144.99% 85.80% 100.91% 100.00%
P/EPS 51.12 270.33 28.94 -69.19 210.26 356.79 103.89 -11.14% YoY % -81.09% 834.11% 141.83% -132.91% -41.07% 243.43% - Horiz. % 49.21% 260.21% 27.86% -66.60% 202.39% 343.43% 100.00%
EY 1.96 0.37 3.45 -1.45 0.48 0.28 0.96 12.62% YoY % 429.73% -89.28% 337.93% -402.08% 71.43% -70.83% - Horiz. % 204.17% 38.54% 359.38% -151.04% 50.00% 29.17% 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 0.81 0.73 0.79 0.84 0.77 0.71 0.76 1.07% YoY % 10.96% -7.59% -5.95% 9.09% 8.45% -6.58% - Horiz. % 106.58% 96.05% 103.95% 110.53% 101.32% 93.42% 100.00%
Price Multiplier on Announcement Date 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 24/09/20 25/09/19 26/09/18 19/09/17 22/09/16 21/09/15 -
Price 5.0200 4.7000 5.1500 6.1400 6.7800 5.7100 5.6000 -
P/RPS 9.17 11.36 24.92 32.18 20.20 21.98 20.11 -12.26% YoY % -19.28% -54.41% -22.56% 59.31% -8.10% 9.30% - Horiz. % 45.60% 56.49% 123.92% 160.02% 100.45% 109.30% 100.00%
P/EPS 50.52 277.41 29.23 -69.64 224.50 352.47 94.75 -9.94% YoY % -81.79% 849.06% 141.97% -131.02% -36.31% 272.00% - Horiz. % 53.32% 292.78% 30.85% -73.50% 236.94% 372.00% 100.00%
EY 1.98 0.36 3.42 -1.44 0.45 0.28 1.06 10.96% YoY % 450.00% -89.47% 337.50% -420.00% 60.71% -73.58% - Horiz. % 186.79% 33.96% 322.64% -135.85% 42.45% 26.42% 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 0.80 0.75 0.80 0.85 0.82 0.70 0.70 2.25% YoY % 6.67% -6.25% -5.88% 3.66% 17.14% 0.00% - Horiz. % 114.29% 107.14% 114.29% 121.43% 117.14% 100.00% 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 2018 Results - final.pdf 
