[UWC] YoY Quarter Result on 2021-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
Revenue 45,456 92,122 75,255 71,500 46,910 0 - - YoY % -50.66% 22.41% 5.25% 52.42% 0.00% - - Horiz. % 96.90% 196.38% 160.42% 152.42% 100.00% - -
PBT 4,866 37,486 29,999 28,657 14,787 0 - - YoY % -87.02% 24.96% 4.68% 93.80% 0.00% - - Horiz. % 32.91% 253.51% 202.87% 193.80% 100.00% - -
Tax -836 -8,270 -6,959 -6,949 -3,572 0 - - YoY % 89.89% -18.84% -0.14% -94.54% 0.00% - - Horiz. % 23.40% 231.52% 194.82% 194.54% 100.00% - -
NP 4,030 29,216 23,040 21,708 11,215 0 - - YoY % -86.21% 26.81% 6.14% 93.56% 0.00% - - Horiz. % 35.93% 260.51% 205.44% 193.56% 100.00% - -
NP to SH 4,354 29,253 23,043 21,708 11,215 0 - - YoY % -85.12% 26.95% 6.15% 93.56% 0.00% - - Horiz. % 38.82% 260.84% 205.47% 193.56% 100.00% - -
Tax Rate 17.18 % 22.06 % 23.20 % 24.25 % 24.16 % - % - % - YoY % -22.12% -4.91% -4.33% 0.37% 0.00% - - Horiz. % 71.11% 91.31% 96.03% 100.37% 100.00% - -
Total Cost 41,426 62,906 52,215 49,792 35,695 0 - - YoY % -34.15% 20.47% 4.87% 39.49% 0.00% - - Horiz. % 116.06% 176.23% 146.28% 139.49% 100.00% - -
Net Worth 429,650 396,491 308,177 236,586 187,067 - - - YoY % 8.36% 28.66% 30.26% 26.47% 0.00% - - Horiz. % 229.68% 211.95% 164.74% 126.47% 100.00% - -
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
Net Worth 429,650 396,491 308,177 236,586 187,067 - - - YoY % 8.36% 28.66% 30.26% 26.47% 0.00% - - Horiz. % 229.68% 211.95% 164.74% 126.47% 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
NP Margin 8.87 % 31.71 % 30.62 % 30.36 % 23.91 % - % - % - YoY % -72.03% 3.56% 0.86% 26.98% 0.00% - - Horiz. % 37.10% 132.62% 128.06% 126.98% 100.00% - -
ROE 1.01 % 7.38 % 7.48 % 9.18 % 6.00 % - % - % - YoY % -86.31% -1.34% -18.52% 53.00% 0.00% - - Horiz. % 16.83% 123.00% 124.67% 153.00% 100.00% - -
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
RPS 4.13 8.36 6.84 13.00 12.79 - - - YoY % -50.60% 22.22% -47.38% 1.64% 0.00% - - Horiz. % 32.29% 65.36% 53.48% 101.64% 100.00% - -
EPS 0.40 2.66 2.09 3.95 3.06 0.00 - - YoY % -84.96% 27.27% -47.09% 29.08% 0.00% - - Horiz. % 13.07% 86.93% 68.30% 129.08% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.3900 0.3600 0.2800 0.4300 0.5100 - - - YoY % 8.33% 28.57% -34.88% -15.69% 0.00% - - Horiz. % 76.47% 70.59% 54.90% 84.31% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,101,954 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
RPS 4.13 8.36 6.83 6.49 4.26 - - - YoY % -50.60% 22.40% 5.24% 52.35% 0.00% - - Horiz. % 96.95% 196.24% 160.33% 152.35% 100.00% - -
EPS 0.40 2.65 2.09 1.97 1.02 0.00 - - YoY % -84.91% 26.79% 6.09% 93.14% 0.00% - - Horiz. % 39.22% 259.80% 204.90% 193.14% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.3899 0.3598 0.2797 0.2147 0.1698 - - - YoY % 8.37% 28.64% 30.27% 26.44% 0.00% - - Horiz. % 229.62% 211.90% 164.72% 126.44% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 - - -
Price 3.6500 3.7000 6.1400 6.4200 2.1800 0.0000 - -
P/RPS 88.46 44.24 89.80 49.40 17.05 0.00 - - YoY % 99.95% -50.73% 81.78% 189.74% 0.00% - - Horiz. % 518.83% 259.47% 526.69% 289.74% 100.00% - -
P/EPS 923.54 139.30 293.27 162.72 71.30 0.00 - - YoY % 562.99% -52.50% 80.23% 128.22% 0.00% - - Horiz. % 1,295.29% 195.37% 411.32% 228.22% 100.00% - -
EY 0.11 0.72 0.34 0.61 1.40 0.00 - - YoY % -84.72% 111.76% -44.26% -56.43% 0.00% - - Horiz. % 7.86% 51.43% 24.29% 43.57% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 9.36 10.28 21.93 14.93 4.27 0.00 - - YoY % -8.95% -53.12% 46.89% 249.65% 0.00% - - Horiz. % 219.20% 240.75% 513.58% 349.65% 100.00% - -
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 - CAGR
Date 18/12/23 20/12/22 02/12/21 01/12/20 15/11/19 - - -
Price 3.5600 4.1900 5.8100 7.3900 2.6800 0.0000 - -
P/RPS 86.28 50.09 84.97 56.87 20.96 0.00 - - YoY % 72.25% -41.05% 49.41% 171.33% 0.00% - - Horiz. % 411.64% 238.98% 405.39% 271.33% 100.00% - -
P/EPS 900.77 157.75 277.51 187.30 87.65 0.00 - - YoY % 471.01% -43.16% 48.16% 113.69% 0.00% - - Horiz. % 1,027.69% 179.98% 316.61% 213.69% 100.00% - -
EY 0.11 0.63 0.36 0.53 1.14 0.00 - - YoY % -82.54% 75.00% -32.08% -53.51% 0.00% - - Horiz. % 9.65% 55.26% 31.58% 46.49% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 9.13 11.64 20.75 17.19 5.25 0.00 - - YoY % -21.56% -43.90% 20.71% 227.43% 0.00% - - Horiz. % 173.90% 221.71% 395.24% 327.43% 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 (Q1 2022).pdf 
