[UMC] QoQ Annualized Quarter Result on 31-Oct-2023 [#1]

Stock
[UMC] UMEDIC GROUP BERHAD
Announcement Date
04-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
31-Oct-2023 [#1]
Profit Trend
QoQ- -26.75%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
UMC's Result
UMC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 54,570 52,925 56,008 58,096 45,432 44,556 47,664 9.44%
PBT 12,644 11,793 13,146 10,504 12,932 11,244 11,946 3.86%
Tax -3,350 -3,448 -3,820 -2,124 -2,568 -1,968 -2,126 35.44%
NP 9,294 8,345 9,326 8,380 10,364 9,276 9,820 -3.60%
-
NP to SH 8,987 7,936 8,738 7,556 10,316 9,260 9,820 -5.74%
-
Tax Rate 26.49% 29.24% 29.06% 20.22% 19.86% 17.50% 17.80% -
Total Cost 45,276 44,580 46,682 49,716 35,068 35,280 37,844 12.70%
-
Net Worth 71,977 68,949 67,378 64,873 63,003 59,638 57,582 16.05%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 71,977 68,949 67,378 64,873 63,003 59,638 57,582 16.05%
NOSH 373,910 373,910 373,910 373,910 373,910 373,910 373,910 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 17.03% 15.77% 16.65% 14.42% 22.81% 20.82% 20.60% -
ROE 12.49% 11.51% 12.97% 11.65% 16.37% 15.53% 17.05% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 14.59 14.15 14.98 15.54 12.15 11.92 12.75 9.41%
EPS 2.40 2.12 2.34 2.04 2.76 2.48 2.62 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1925 0.1844 0.1802 0.1735 0.1685 0.1595 0.154 16.05%
Adjusted Per Share Value based on latest NOSH - 373,910
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 14.49 14.06 14.87 15.43 12.07 11.83 12.66 9.42%
EPS 2.39 2.11 2.32 2.01 2.74 2.46 2.61 -5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1831 0.1789 0.1723 0.1673 0.1584 0.1529 16.08%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.635 0.70 0.63 0.73 0.705 0.815 0.76 -
P/RPS 4.35 4.95 4.21 4.70 5.80 6.84 5.96 -18.95%
P/EPS 26.42 32.98 26.96 36.12 25.55 32.91 28.94 -5.89%
EY 3.79 3.03 3.71 2.77 3.91 3.04 3.46 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.80 3.50 4.21 4.18 5.11 4.94 -23.60%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 04/09/24 10/06/24 11/03/24 04/12/23 12/09/23 07/06/23 06/03/23 -
Price 0.605 0.705 0.66 0.755 0.82 0.75 0.855 -
P/RPS 4.15 4.98 4.41 4.86 6.75 6.29 6.71 -27.43%
P/EPS 25.17 33.22 28.24 37.36 29.72 30.28 32.56 -15.78%
EY 3.97 3.01 3.54 2.68 3.36 3.30 3.07 18.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.82 3.66 4.35 4.87 4.70 5.55 -31.61%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment