[UWC] YoY Quarter Result on 2023-01-31 [#2] 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 - - CAGR
Revenue 91,919 79,915 77,810 54,938 0 - - - YoY % 15.02% 2.71% 41.63% 0.00% - - - Horiz. % 167.31% 145.46% 141.63% 100.00% - - -
PBT 24,765 32,177 35,030 16,987 0 - - - YoY % -23.04% -8.14% 106.22% 0.00% - - - Horiz. % 145.79% 189.42% 206.22% 100.00% - - -
Tax -5,982 -7,146 -7,790 -3,677 0 - - - YoY % 16.29% 8.27% -111.86% 0.00% - - - Horiz. % 162.69% 194.34% 211.86% 100.00% - - -
NP 18,783 25,031 27,240 13,310 0 - - - YoY % -24.96% -8.11% 104.66% 0.00% - - - Horiz. % 141.12% 188.06% 204.66% 100.00% - - -
NP to SH 19,098 25,077 27,240 13,310 0 - - - YoY % -23.84% -7.94% 104.66% 0.00% - - - Horiz. % 143.49% 188.41% 204.66% 100.00% - - -
Tax Rate 24.16 % 22.21 % 22.24 % 21.65 % - % - % - % - YoY % 8.78% -0.13% 2.73% 0.00% - - - Horiz. % 111.59% 102.59% 102.73% 100.00% - - -
Total Cost 73,136 54,884 50,570 41,628 0 - - - YoY % 33.26% 8.53% 21.48% 0.00% - - - Horiz. % 175.69% 131.84% 121.48% 100.00% - - -
Net Worth 418,518 341,255 264,095 190,735 - - - - YoY % 22.64% 29.22% 38.46% 0.00% - - - Horiz. % 219.42% 178.92% 138.46% 100.00% - - -
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 - - CAGR
Net Worth 418,518 341,255 264,095 190,735 - - - - YoY % 22.64% 29.22% 38.46% 0.00% - - - Horiz. % 219.42% 178.92% 138.46% 100.00% - - -
NOSH 1,101,365 1,100,824 550,200 366,800 - - - - YoY % 0.05% 100.08% 50.00% 0.00% - - - Horiz. % 300.26% 300.12% 150.00% 100.00% - - -
Ratio Analysis 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 - - CAGR
NP Margin 20.43 % 31.32 % 35.01 % 24.23 % - % - % - % - YoY % -34.77% -10.54% 44.49% 0.00% - - - Horiz. % 84.32% 129.26% 144.49% 100.00% - - -
ROE 4.56 % 7.35 % 10.31 % 6.98 % - % - % - % - YoY % -37.96% -28.71% 47.71% 0.00% - - - Horiz. % 65.33% 105.30% 147.71% 100.00% - - -
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 - - CAGR
RPS 8.35 7.26 14.14 14.98 - - - - YoY % 15.01% -48.66% -5.61% 0.00% - - - Horiz. % 55.74% 48.46% 94.39% 100.00% - - -
EPS 1.73 2.28 4.95 3.63 0.00 - - - YoY % -24.12% -53.94% 36.36% 0.00% - - - Horiz. % 47.66% 62.81% 136.36% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3800 0.3100 0.4800 0.5200 - - - - YoY % 22.58% -35.42% -7.69% 0.00% - - - Horiz. % 73.08% 59.62% 92.31% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,101,667 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 - - CAGR
RPS 8.34 7.25 7.06 4.99 - - - - YoY % 15.03% 2.69% 41.48% 0.00% - - - Horiz. % 167.13% 145.29% 141.48% 100.00% - - -
EPS 1.73 2.28 2.47 1.21 0.00 - - - YoY % -24.12% -7.69% 104.13% 0.00% - - - Horiz. % 142.98% 188.43% 204.13% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3799 0.3098 0.2397 0.1731 - - - - YoY % 22.63% 29.24% 38.47% 0.00% - - - Horiz. % 219.47% 178.97% 138.47% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 - - CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 - - - -
Price 4.0500 4.6700 12.7800 3.8700 0.0000 - - -
P/RPS 48.53 64.33 90.37 25.84 0.00 - - - YoY % -24.56% -28.81% 249.73% 0.00% - - - Horiz. % 187.81% 248.96% 349.73% 100.00% - - -
P/EPS 233.56 205.00 258.13 106.65 0.00 - - - YoY % 13.93% -20.58% 142.03% 0.00% - - - Horiz. % 219.00% 192.22% 242.03% 100.00% - - -
EY 0.43 0.49 0.39 0.94 0.00 - - - YoY % -12.24% 25.64% -58.51% 0.00% - - - Horiz. % 45.74% 52.13% 41.49% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 10.66 15.06 26.63 7.44 0.00 - - - YoY % -29.22% -43.45% 257.93% 0.00% - - - Horiz. % 143.28% 202.42% 357.93% 100.00% - - -
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 - - CAGR
Date 16/03/23 08/03/22 - 05/03/20 - - - -
Price 3.1500 3.0300 6.5100 2.6400 0.0000 - - -
P/RPS 37.74 41.74 46.03 17.63 0.00 - - - YoY % -9.58% -9.32% 161.09% 0.00% - - - Horiz. % 214.07% 236.76% 261.09% 100.00% - - -
P/EPS 181.66 133.01 131.49 72.75 0.00 - - - YoY % 36.58% 1.16% 80.74% 0.00% - - - Horiz. % 249.70% 182.83% 180.74% 100.00% - - -
EY 0.55 0.75 0.76 1.37 0.00 - - - YoY % -26.67% -1.32% -44.53% 0.00% - - - Horiz. % 40.15% 54.74% 55.47% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 8.29 9.77 13.56 5.08 0.00 - - - YoY % -15.15% -27.95% 166.93% 0.00% - - - Horiz. % 163.19% 192.32% 266.93% 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
UWCB01-Quarterly Results(Q2 2023).pdf 
