[UMCCA] YoY Quarter Result on 2013-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 74,444 49,865 58,962 65,073 59,645 58,909 53,932 5.51% YoY % 49.29% -15.43% -9.39% 9.10% 1.25% 9.23% - Horiz. % 138.03% 92.46% 109.33% 120.66% 110.59% 109.23% 100.00%
PBT 25,714 15,413 17,178 23,621 29,629 30,215 30,088 -2.58% YoY % 66.83% -10.27% -27.28% -20.28% -1.94% 0.42% - Horiz. % 85.46% 51.23% 57.09% 78.51% 98.47% 100.42% 100.00%
Tax -6,980 -3,161 -3,481 -4,661 -5,744 -6,801 -6,408 1.43% YoY % -120.82% 9.19% 25.32% 18.85% 15.54% -6.13% - Horiz. % 108.93% 49.33% 54.32% 72.74% 89.64% 106.13% 100.00%
NP 18,734 12,252 13,697 18,960 23,885 23,414 23,680 -3.83% YoY % 52.91% -10.55% -27.76% -20.62% 2.01% -1.12% - Horiz. % 79.11% 51.74% 57.84% 80.07% 100.87% 98.88% 100.00%
NP to SH 18,503 12,252 13,697 18,960 23,885 23,414 23,680 -4.02% YoY % 51.02% -10.55% -27.76% -20.62% 2.01% -1.12% - Horiz. % 78.14% 51.74% 57.84% 80.07% 100.87% 98.88% 100.00%
Tax Rate 27.14 % 20.51 % 20.26 % 19.73 % 19.39 % 22.51 % 21.30 % 4.12% YoY % 32.33% 1.23% 2.69% 1.75% -13.86% 5.68% - Horiz. % 127.42% 96.29% 95.12% 92.63% 91.03% 105.68% 100.00%
Total Cost 55,710 37,613 45,265 46,113 35,760 35,495 30,252 10.70% YoY % 48.11% -16.90% -1.84% 28.95% 0.75% 17.33% - Horiz. % 184.15% 124.33% 149.63% 152.43% 118.21% 117.33% 100.00%
Net Worth 1,726,807 1,693,535 1,585,204 1,555,007 1,071,971 1,037,021 1,569,933 1.60% YoY % 1.96% 6.83% 1.94% 45.06% 3.37% -33.94% - Horiz. % 109.99% 107.87% 100.97% 99.05% 68.28% 66.06% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 16,744 16,726 16,577 20,541 20,379 20,254 15,114 1.72% YoY % 0.11% 0.90% -19.30% 0.80% 0.62% 34.00% - Horiz. % 110.78% 110.66% 109.68% 135.90% 134.83% 134.00% 100.00%
Div Payout % 90.50 % 136.52 % 121.03 % 108.34 % 85.32 % 86.51 % 63.83 % 5.99% YoY % -33.71% 12.80% 11.71% 26.98% -1.38% 35.53% - Horiz. % 141.78% 213.88% 189.61% 169.73% 133.67% 135.53% 100.00%
Equity 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,726,807 1,693,535 1,585,204 1,555,007 1,071,971 1,037,021 1,569,933 1.60% YoY % 1.96% 6.83% 1.94% 45.06% 3.37% -33.94% - Horiz. % 109.99% 107.87% 100.97% 99.05% 68.28% 66.06% 100.00%
NOSH 209,309 209,078 207,216 205,417 203,796 202,543 201,531 0.63% YoY % 0.11% 0.90% 0.88% 0.80% 0.62% 0.50% - Horiz. % 103.86% 103.74% 102.82% 101.93% 101.12% 100.50% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 25.17 % 24.57 % 23.23 % 29.14 % 40.05 % 39.75 % 43.91 % -8.85% YoY % 2.44% 5.77% -20.28% -27.24% 0.75% -9.47% - Horiz. % 57.32% 55.96% 52.90% 66.36% 91.21% 90.53% 100.00%
ROE 1.07 % 0.72 % 0.86 % 1.22 % 2.23 % 2.26 % 1.51 % -5.57% YoY % 48.61% -16.28% -29.51% -45.29% -1.33% 49.67% - Horiz. % 70.86% 47.68% 56.95% 80.79% 147.68% 149.67% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 35.57 23.85 28.45 31.68 29.27 29.08 26.76 4.85% YoY % 49.14% -16.17% -10.20% 8.23% 0.65% 8.67% - Horiz. % 132.92% 89.13% 106.32% 118.39% 109.38% 108.67% 100.00%
EPS 8.84 5.86 6.61 9.23 11.72 11.56 11.75 -4.63% YoY % 50.85% -11.35% -28.39% -21.25% 1.38% -1.62% - Horiz. % 75.23% 49.87% 56.26% 78.55% 99.74% 98.38% 100.00%
DPS 8.00 8.00 8.00 10.00 10.00 10.00 7.50 1.08% YoY % 0.00% 0.00% -20.00% 0.00% 0.00% 33.33% - Horiz. % 106.67% 106.67% 106.67% 133.33% 133.33% 133.33% 100.00%
NAPS 8.2500 8.1000 7.6500 7.5700 5.2600 5.1200 7.7900 0.96% YoY % 1.85% 5.88% 1.06% 43.92% 2.73% -34.27% - Horiz. % 105.91% 103.98% 98.20% 97.18% 67.52% 65.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 35.49 23.77 28.11 31.02 28.43 28.08 25.71 5.51% YoY % 49.31% -15.44% -9.38% 9.11% 1.25% 9.22% - Horiz. % 138.04% 92.45% 109.33% 120.65% 110.58% 109.22% 100.00%
EPS 8.82 5.84 6.53 9.04 11.39 11.16 11.29 -4.03% YoY % 51.03% -10.57% -27.77% -20.63% 2.06% -1.15% - Horiz. % 78.12% 51.73% 57.84% 80.07% 100.89% 98.85% 100.00%
DPS 7.98 7.97 7.90 9.79 9.72 9.66 7.21 1.70% YoY % 0.13% 0.89% -19.31% 0.72% 0.62% 33.98% - Horiz. % 110.68% 110.54% 109.57% 135.78% 134.81% 133.98% 100.00%
NAPS 8.2319 8.0733 7.5569 7.4129 5.1102 4.9436 7.4841 1.60% YoY % 1.96% 6.83% 1.94% 45.06% 3.37% -33.95% - Horiz. % 109.99% 107.87% 100.97% 99.05% 68.28% 66.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 5.5700 6.0600 6.8200 7.2100 7.1600 6.7000 7.2000 -
P/RPS 15.66 25.41 23.97 22.76 24.46 23.04 26.90 -8.61% YoY % -38.37% 6.01% 5.32% -6.95% 6.16% -14.35% - Horiz. % 58.22% 94.46% 89.11% 84.61% 90.93% 85.65% 100.00%
P/EPS 63.01 103.41 103.18 78.11 61.09 57.96 61.28 0.46% YoY % -39.07% 0.22% 32.10% 27.86% 5.40% -5.42% - Horiz. % 102.82% 168.75% 168.37% 127.46% 99.69% 94.58% 100.00%
EY 1.59 0.97 0.97 1.28 1.64 1.73 1.63 -0.41% YoY % 63.92% 0.00% -24.22% -21.95% -5.20% 6.13% - Horiz. % 97.55% 59.51% 59.51% 78.53% 100.61% 106.13% 100.00%
DY 1.44 1.32 1.17 1.39 1.40 1.49 1.04 5.57% YoY % 9.09% 12.82% -15.83% -0.71% -6.04% 43.27% - Horiz. % 138.46% 126.92% 112.50% 133.65% 134.62% 143.27% 100.00%
P/NAPS 0.68 0.75 0.89 0.95 1.36 1.31 0.92 -4.91% YoY % -9.33% -15.73% -6.32% -30.15% 3.82% 42.39% - Horiz. % 73.91% 81.52% 96.74% 103.26% 147.83% 142.39% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 15/12/15 24/12/14 19/12/13 19/12/12 15/12/11 21/12/10 -
Price 5.6900 5.8600 6.3200 7.0800 7.0400 6.7100 6.9900 -
P/RPS 16.00 24.57 22.21 22.35 24.05 23.07 26.12 -7.84% YoY % -34.88% 10.63% -0.63% -7.07% 4.25% -11.68% - Horiz. % 61.26% 94.07% 85.03% 85.57% 92.08% 88.32% 100.00%
P/EPS 64.37 100.00 95.61 76.71 60.07 58.04 59.49 1.32% YoY % -35.63% 4.59% 24.64% 27.70% 3.50% -2.44% - Horiz. % 108.20% 168.10% 160.72% 128.95% 100.97% 97.56% 100.00%
EY 1.55 1.00 1.05 1.30 1.66 1.72 1.68 -1.33% YoY % 55.00% -4.76% -19.23% -21.69% -3.49% 2.38% - Horiz. % 92.26% 59.52% 62.50% 77.38% 98.81% 102.38% 100.00%
DY 1.41 1.37 1.27 1.41 1.42 1.49 1.07 4.70% YoY % 2.92% 7.87% -9.93% -0.70% -4.70% 39.25% - Horiz. % 131.78% 128.04% 118.69% 131.78% 132.71% 139.25% 100.00%
P/NAPS 0.69 0.72 0.83 0.94 1.34 1.31 0.90 -4.33% YoY % -4.17% -13.25% -11.70% -29.85% 2.29% 45.56% - Horiz. % 76.67% 80.00% 92.22% 104.44% 148.89% 145.56% 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
2Q ended 31 October 2013 Results - final.pdf 
