[UTAMA] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[UTAMA] UCI RESOURCES BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 111.82%
YoY- -96.1%
Quarter Report
Latest QR
Upcoming QR
UTAMA's Result
UTAMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 34,432 33,755 33,314 24,622 23,194 20,682 18,026 24.07%
PBT 4,114 2,882 3,418 438 -430 2,277 1,318 46.14%
Tax -1,024 -727 -852 -373 -120 -609 -316 47.98%
NP 3,090 2,155 2,566 65 -550 1,668 1,002 45.55%
-
NP to SH 3,090 2,155 2,566 65 -550 1,668 1,002 45.55%
-
Tax Rate 24.89% 25.23% 24.93% 85.16% - 26.75% 23.98% -
Total Cost 31,342 31,600 30,748 24,557 23,744 19,014 17,024 22.56%
-
Net Worth 24,104 22,737 22,371 20,658 25,628 16,499 0 -
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 1,000 500 1,000 489 - 510 - -
Div Payout % 32.37% 23.21% 38.98% 753.12% - 30.58% - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 24,104 22,737 22,371 20,658 25,628 16,499 0 -
NOSH 333,400 333,400 333,400 333,400 333,400 300,000 294,705 4.19%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 8.97% 6.38% 7.70% 0.26% -2.37% 8.06% 5.56% -
ROE 12.82% 9.48% 11.47% 0.31% -2.15% 10.11% 0.00% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 10.33 10.12 9.99 7.54 7.49 6.89 6.12 19.06%
EPS 0.92 0.64 0.76 0.01 -0.18 0.56 0.34 39.34%
DPS 0.30 0.15 0.30 0.15 0.00 0.17 0.00 -
NAPS 0.0723 0.0682 0.0671 0.0633 0.0828 0.055 0.00 -
Adjusted Per Share Value based on latest NOSH - 333,400
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 10.33 10.12 9.99 7.39 6.96 6.20 5.41 24.06%
EPS 0.92 0.64 0.76 0.02 -0.16 0.50 0.30 45.28%
DPS 0.30 0.15 0.30 0.15 0.00 0.15 0.00 -
NAPS 0.0723 0.0682 0.0671 0.062 0.0769 0.0495 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 - - -
Price 0.27 0.27 0.27 0.27 0.19 0.00 0.00 -
P/RPS 2.61 2.67 2.70 3.58 2.54 0.00 0.00 -
P/EPS 29.13 41.77 35.08 1,355.62 -106.92 0.00 0.00 -
EY 3.43 2.39 2.85 0.07 -0.94 0.00 0.00 -
DY 1.11 0.56 1.11 0.56 0.00 0.00 0.00 -
P/NAPS 3.73 3.96 4.02 4.27 2.29 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 22/08/23 27/02/23 29/08/22 25/02/22 27/09/21 18/03/21 - -
Price 0.27 0.27 0.27 0.27 0.27 0.00 0.00 -
P/RPS 2.61 2.67 2.70 3.58 3.60 0.00 0.00 -
P/EPS 29.13 41.77 35.08 1,355.62 -151.94 0.00 0.00 -
EY 3.43 2.39 2.85 0.07 -0.66 0.00 0.00 -
DY 1.11 0.56 1.11 0.56 0.00 0.00 0.00 -
P/NAPS 3.73 3.96 4.02 4.27 3.26 0.00 0.00 -

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 ⃤ & 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