[UWC] YoY Quarter Result on 2020-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
Revenue 39,968 103,140 63,939 61,406 46,908 0 - - YoY % -61.25% 61.31% 4.13% 30.91% 0.00% - - Horiz. % 85.21% 219.88% 136.31% 130.91% 100.00% - -
PBT 1,746 39,577 23,900 22,825 13,857 0 - - YoY % -95.59% 65.59% 4.71% 64.72% 0.00% - - Horiz. % 12.60% 285.61% 172.48% 164.72% 100.00% - -
Tax -217 -9,574 -4,354 -4,177 -3,783 0 - - YoY % 97.73% -119.89% -4.24% -10.42% 0.00% - - Horiz. % 5.74% 253.08% 115.09% 110.42% 100.00% - -
NP 1,529 30,003 19,546 18,648 10,074 0 - - YoY % -94.90% 53.50% 4.82% 85.11% 0.00% - - Horiz. % 15.18% 297.83% 194.02% 185.11% 100.00% - -
NP to SH 1,942 30,112 19,549 18,648 10,074 0 - - YoY % -93.55% 54.03% 4.83% 85.11% 0.00% - - Horiz. % 19.28% 298.91% 194.05% 185.11% 100.00% - -
Tax Rate 12.43 % 24.19 % 18.22 % 18.30 % 27.30 % - % - % - YoY % -48.62% 32.77% -0.44% -32.97% 0.00% - - Horiz. % 45.53% 88.61% 66.74% 67.03% 100.00% - -
Total Cost 38,439 73,137 44,393 42,758 36,834 0 - - YoY % -47.44% 64.75% 3.82% 16.08% 0.00% - - Horiz. % 104.36% 198.56% 120.52% 116.08% 100.00% - -
Net Worth 418,633 396,491 308,177 225,581 176,063 - - - YoY % 5.58% 28.66% 36.61% 28.13% 0.00% - - Horiz. % 237.77% 225.20% 175.04% 128.12% 100.00% - -
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
Div - 32,049 18,380 11,004 - - - - YoY % 0.00% 74.37% 67.04% 0.00% 0.00% - - Horiz. % 0.00% 291.26% 167.04% 100.00% - - -
Div Payout % - % 106.44 % 94.02 % 59.01 % - % - % - % - YoY % 0.00% 13.21% 59.33% 0.00% 0.00% - - Horiz. % 0.00% 180.38% 159.33% 100.00% - - -
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
Net Worth 418,633 396,491 308,177 225,581 176,063 - - - YoY % 5.58% 28.66% 36.61% 28.13% 0.00% - - Horiz. % 237.77% 225.20% 175.04% 128.12% 100.00% - -
NOSH 1,101,667 1,101,365 1,100,632 550,200 366,800 - - - YoY % 0.03% 0.07% 100.04% 50.00% 0.00% - - Horiz. % 300.35% 300.26% 300.06% 150.00% 100.00% - -
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
NP Margin 3.83 % 29.09 % 30.57 % 30.37 % 21.48 % - % - % - YoY % -86.83% -4.84% 0.66% 41.39% 0.00% - - Horiz. % 17.83% 135.43% 142.32% 141.39% 100.00% - -
ROE 0.46 % 7.59 % 6.34 % 8.27 % 5.72 % - % - % - YoY % -93.94% 19.72% -23.34% 44.58% 0.00% - - Horiz. % 8.04% 132.69% 110.84% 144.58% 100.00% - -
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
RPS 3.63 9.36 5.81 11.16 12.79 - - - YoY % -61.22% 61.10% -47.94% -12.74% 0.00% - - Horiz. % 28.38% 73.18% 45.43% 87.26% 100.00% - -
EPS 0.18 2.73 1.78 3.39 2.75 0.00 - - YoY % -93.41% 53.37% -47.49% 23.27% 0.00% - - Horiz. % 6.55% 99.27% 64.73% 123.27% 100.00% - -
DPS 0.00 2.91 1.67 2.00 0.00 0.00 - - YoY % 0.00% 74.25% -16.50% 0.00% 0.00% - - Horiz. % 0.00% 145.50% 83.50% 100.00% - - -
NAPS 0.3800 0.3600 0.2800 0.4100 0.4800 0.2800 - 6.29% YoY % 5.56% 28.57% -31.71% -14.58% 71.43% - - Horiz. % 135.71% 128.57% 100.00% 146.43% 171.43% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,101,954 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
RPS 3.63 9.36 5.80 5.57 4.26 - - - YoY % -61.22% 61.38% 4.13% 30.75% 0.00% - - Horiz. % 85.21% 219.72% 136.15% 130.75% 100.00% - -
EPS 0.18 2.73 1.77 1.69 0.91 0.00 - - YoY % -93.41% 54.24% 4.73% 85.71% 0.00% - - Horiz. % 19.78% 300.00% 194.51% 185.71% 100.00% - -
DPS 0.00 2.91 1.67 1.00 0.00 0.00 - - YoY % 0.00% 74.25% 67.00% 0.00% 0.00% - - Horiz. % 0.00% 291.00% 167.00% 100.00% - - -
NAPS 0.3799 0.3598 0.2797 0.2047 0.1598 0.2800 - 6.29% YoY % 5.59% 28.64% 36.64% 28.10% -42.93% - - Horiz. % 135.68% 128.50% 99.89% 73.11% 57.07% 100.00% -
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 - - -
Price 3.3600 3.9800 5.7400 4.5500 1.3800 0.0000 - -
P/RPS 92.61 42.50 98.81 40.77 10.79 0.00 - - YoY % 117.91% -56.99% 142.36% 277.85% 0.00% - - Horiz. % 858.29% 393.88% 915.76% 377.85% 100.00% - -
P/EPS 1,906.08 145.57 323.17 134.25 50.25 0.00 - - YoY % 1,209.39% -54.96% 140.72% 167.16% 0.00% - - Horiz. % 3,793.19% 289.69% 643.12% 267.16% 100.00% - -
EY 0.05 0.69 0.31 0.74 1.99 0.00 - - YoY % -92.75% 122.58% -58.11% -62.81% 0.00% - - Horiz. % 2.51% 34.67% 15.58% 37.19% 100.00% - -
DY 0.00 0.73 0.29 0.44 0.00 0.00 - - YoY % 0.00% 151.72% -34.09% 0.00% 0.00% - - Horiz. % 0.00% 165.91% 65.91% 100.00% - - -
P/NAPS 8.84 11.06 20.50 11.10 2.88 0.00 - - YoY % -20.07% -46.05% 84.68% 285.42% 0.00% - - Horiz. % 306.94% 384.03% 711.81% 385.42% 100.00% - -
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 - CAGR
Date - 06/09/22 07/09/21 03/09/20 03/09/19 - - -
Price 3.4400 4.0000 5.4000 6.5600 1.5400 0.0000 - -
P/RPS 94.82 42.71 92.95 58.78 12.04 0.00 - - YoY % 122.01% -54.05% 58.13% 388.21% 0.00% - - Horiz. % 787.54% 354.73% 772.01% 488.21% 100.00% - -
P/EPS 1,951.46 146.30 304.03 193.55 56.07 0.00 - - YoY % 1,233.88% -51.88% 57.08% 245.19% 0.00% - - Horiz. % 3,480.40% 260.92% 542.23% 345.19% 100.00% - -
EY 0.05 0.68 0.33 0.52 1.78 0.00 - - YoY % -92.65% 106.06% -36.54% -70.79% 0.00% - - Horiz. % 2.81% 38.20% 18.54% 29.21% 100.00% - -
DY 0.00 0.73 0.31 0.30 0.00 0.00 - - YoY % 0.00% 135.48% 3.33% 0.00% 0.00% - - Horiz. % 0.00% 243.33% 103.33% 100.00% - - -
P/NAPS 9.05 11.11 19.29 16.00 3.21 0.00 - - YoY % -18.54% -42.41% 20.56% 398.44% 0.00% - - Horiz. % 281.93% 346.11% 600.93% 498.44% 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