[UMCCA] YoY Quarter Result on 2019-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 140,128 143,854 97,949 76,992 53,823 80,990 74,444 11.11% YoY % -2.59% 46.87% 27.22% 43.05% -33.54% 8.79% - Horiz. % 188.23% 193.24% 131.57% 103.42% 72.30% 108.79% 100.00%
PBT 22,387 48,343 9,902 35,624 -13,321 18,005 25,714 -2.28% YoY % -53.69% 388.21% -72.20% 367.43% -173.99% -29.98% - Horiz. % 87.06% 188.00% 38.51% 138.54% -51.80% 70.02% 100.00%
Tax -7,908 -11,772 -3,576 636 130 -5,548 -6,980 2.10% YoY % 32.82% -229.19% -662.26% 389.23% 102.34% 20.52% - Horiz. % 113.30% 168.65% 51.23% -9.11% -1.86% 79.48% 100.00%
NP 14,479 36,571 6,326 36,260 -13,191 12,457 18,734 -4.20% YoY % -60.41% 478.11% -82.55% 374.88% -205.89% -33.51% - Horiz. % 77.29% 195.21% 33.77% 193.55% -70.41% 66.49% 100.00%
NP to SH 15,709 36,096 7,433 36,890 -12,077 12,862 18,503 -2.69% YoY % -56.48% 385.62% -79.85% 405.46% -193.90% -30.49% - Horiz. % 84.90% 195.08% 40.17% 199.37% -65.27% 69.51% 100.00%
Tax Rate 35.32 % 24.35 % 36.11 % -1.79 % - % 30.81 % 27.14 % 4.49% YoY % 45.05% -32.57% 2,117.32% 0.00% 0.00% 13.52% - Horiz. % 130.14% 89.72% 133.05% -6.60% 0.00% 113.52% 100.00%
Total Cost 125,649 107,283 91,623 40,732 67,014 68,533 55,710 14.51% YoY % 17.12% 17.09% 124.94% -39.22% -2.22% 23.02% - Horiz. % 225.54% 192.57% 164.46% 73.11% 120.29% 123.02% 100.00%
Net Worth 1,422,235 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 -3.18% YoY % 4.79% 3.35% -5.12% -8.20% -13.29% 0.69% - Horiz. % 82.36% 78.60% 76.05% 80.15% 87.31% 100.69% 100.00%
Dividend 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 10,488 10,488 6,293 4,193 4,193 12,569 16,744 -7.50% YoY % 0.00% 66.67% 50.06% 0.00% -66.64% -24.94% - Horiz. % 62.64% 62.64% 37.58% 25.05% 25.04% 75.06% 100.00%
Div Payout % 66.77 % 29.06 % 84.66 % 11.37 % - % 97.72 % 90.50 % -4.94% YoY % 129.77% -65.67% 644.59% 0.00% 0.00% 7.98% - Horiz. % 73.78% 32.11% 93.55% 12.56% 0.00% 107.98% 100.00%
Equity 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 1,422,235 1,357,206 1,313,155 1,383,961 1,507,607 1,738,742 1,726,807 -3.18% YoY % 4.79% 3.35% -5.12% -8.20% -13.29% 0.69% - Horiz. % 82.36% 78.60% 76.05% 80.15% 87.31% 100.69% 100.00%
NOSH 209,769 209,769 209,769 209,691 209,681 209,487 209,309 0.04% YoY % 0.00% 0.00% 0.04% 0.00% 0.09% 0.08% - Horiz. % 100.22% 100.22% 100.22% 100.18% 100.18% 100.08% 100.00%
Ratio Analysis 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 10.33 % 25.42 % 6.46 % 47.10 % -24.51 % 15.38 % 25.17 % -13.79% YoY % -59.36% 293.50% -86.28% 292.17% -259.36% -38.90% - Horiz. % 41.04% 100.99% 25.67% 187.13% -97.38% 61.10% 100.00%
ROE 1.10 % 2.66 % 0.57 % 2.67 % -0.80 % 0.74 % 1.07 % 0.46% YoY % -58.65% 366.67% -78.65% 433.75% -208.11% -30.84% - Horiz. % 102.80% 248.60% 53.27% 249.53% -74.77% 69.16% 100.00%
Per Share 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 66.80 68.58 46.69 36.72 25.67 38.66 35.57 11.07% YoY % -2.60% 46.88% 27.15% 43.05% -33.60% 8.69% - Horiz. % 187.80% 192.80% 131.26% 103.23% 72.17% 108.69% 100.00%
EPS 7.49 17.21 3.54 17.59 -5.76 6.14 8.84 -2.72% YoY % -56.48% 386.16% -79.87% 405.38% -193.81% -30.54% - Horiz. % 84.73% 194.68% 40.05% 198.98% -65.16% 69.46% 100.00%
DPS 5.00 5.00 3.00 2.00 2.00 6.00 8.00 -7.53% YoY % 0.00% 66.67% 50.00% 0.00% -66.67% -25.00% - Horiz. % 62.50% 62.50% 37.50% 25.00% 25.00% 75.00% 100.00%
NAPS 6.7800 6.4700 6.2600 6.6000 7.1900 8.3000 8.2500 -3.22% YoY % 4.79% 3.35% -5.15% -8.21% -13.37% 0.61% - Horiz. % 82.18% 78.42% 75.88% 80.00% 87.15% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,769 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 66.80 68.58 46.69 36.70 25.66 38.61 35.49 11.11% YoY % -2.60% 46.88% 27.22% 43.02% -33.54% 8.79% - Horiz. % 188.22% 193.24% 131.56% 103.41% 72.30% 108.79% 100.00%
EPS 7.49 17.21 3.54 17.59 -5.76 6.13 8.82 -2.69% YoY % -56.48% 386.16% -79.87% 405.38% -193.96% -30.50% - Horiz. % 84.92% 195.12% 40.14% 199.43% -65.31% 69.50% 100.00%
DPS 5.00 5.00 3.00 2.00 2.00 5.99 7.98 -7.49% YoY % 0.00% 66.67% 50.00% 0.00% -66.61% -24.94% - Horiz. % 62.66% 62.66% 37.59% 25.06% 25.06% 75.06% 100.00%
NAPS 6.7800 6.4700 6.2600 6.5975 7.1870 8.2888 8.2319 -3.18% YoY % 4.79% 3.35% -5.12% -8.20% -13.29% 0.69% - Horiz. % 82.36% 78.60% 76.05% 80.15% 87.31% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 5.3800 5.1600 4.7500 5.1000 5.7200 6.7600 5.5700 -
P/RPS 8.05 7.52 10.17 13.89 22.28 17.49 15.66 -10.49% YoY % 7.05% -26.06% -26.78% -37.66% 27.39% 11.69% - Horiz. % 51.40% 48.02% 64.94% 88.70% 142.27% 111.69% 100.00%
P/EPS 71.84 29.99 134.05 28.99 -99.31 110.10 63.01 2.21% YoY % 139.55% -77.63% 362.40% 129.19% -190.20% 74.73% - Horiz. % 114.01% 47.60% 212.74% 46.01% -157.61% 174.73% 100.00%
EY 1.39 3.33 0.75 3.45 -1.01 0.91 1.59 -2.21% YoY % -58.26% 344.00% -78.26% 441.58% -210.99% -42.77% - Horiz. % 87.42% 209.43% 47.17% 216.98% -63.52% 57.23% 100.00%
DY 0.93 0.97 0.63 0.39 0.35 0.89 1.44 -7.02% YoY % -4.12% 53.97% 61.54% 11.43% -60.67% -38.19% - Horiz. % 64.58% 67.36% 43.75% 27.08% 24.31% 61.81% 100.00%
P/NAPS 0.79 0.80 0.76 0.77 0.80 0.81 0.68 2.53% YoY % -1.25% 5.26% -1.30% -3.75% -1.23% 19.12% - Horiz. % 116.18% 117.65% 111.76% 113.24% 117.65% 119.12% 100.00%
Price Multiplier on Announcement Date 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 27/12/22 17/12/21 15/12/20 18/12/19 17/12/18 18/12/17 16/12/16 -
Price 5.5000 5.1500 5.2000 5.3500 5.4100 6.6800 5.6900 -
P/RPS 8.23 7.51 11.14 14.57 21.08 17.28 16.00 -10.48% YoY % 9.59% -32.59% -23.54% -30.88% 21.99% 8.00% - Horiz. % 51.44% 46.94% 69.62% 91.06% 131.75% 108.00% 100.00%
P/EPS 73.44 29.93 146.75 30.41 -93.93 108.80 64.37 2.22% YoY % 145.37% -79.60% 382.57% 132.38% -186.33% 69.02% - Horiz. % 114.09% 46.50% 227.98% 47.24% -145.92% 169.02% 100.00%
EY 1.36 3.34 0.68 3.29 -1.06 0.92 1.55 -2.15% YoY % -59.28% 391.18% -79.33% 410.38% -215.22% -40.65% - Horiz. % 87.74% 215.48% 43.87% 212.26% -68.39% 59.35% 100.00%
DY 0.91 0.97 0.58 0.37 0.37 0.90 1.41 -7.04% YoY % -6.19% 67.24% 56.76% 0.00% -58.89% -36.17% - Horiz. % 64.54% 68.79% 41.13% 26.24% 26.24% 63.83% 100.00%
P/NAPS 0.81 0.80 0.83 0.81 0.75 0.80 0.69 2.71% YoY % 1.25% -3.61% 2.47% 8.00% -6.25% 15.94% - Horiz. % 117.39% 115.94% 120.29% 117.39% 108.70% 115.94% 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 2019 Results - final.pdf 
