[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2022 [#1]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -8.2%
YoY- 16.59%
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 669,760 553,962 542,014 517,444 459,472 398,069 388,949 43.80%
PBT 127,156 141,891 153,329 151,194 109,016 25,046 39,469 118.60%
Tax -33,144 -36,302 -35,948 -35,490 -23,892 -14,695 -8,356 151.20%
NP 94,012 105,589 117,381 115,704 85,124 10,351 31,113 109.43%
-
NP to SH 97,212 105,898 116,240 113,882 83,380 13,186 32,950 106.11%
-
Tax Rate 26.07% 25.58% 23.45% 23.47% 21.92% 58.67% 21.17% -
Total Cost 575,748 448,373 424,633 401,740 374,348 387,718 357,836 37.42%
-
Net Worth 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 4.09%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 31,465 13,984 20,976 - 20,976 8,390 -
Div Payout % - 29.71% 12.03% 18.42% - 159.08% 25.46% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 1,405,453 1,399,160 1,376,085 1,357,206 1,319,448 1,308,959 1,323,643 4.09%
NOSH 209,769 209,769 209,769 209,769 209,769 209,769 209,769 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 14.04% 19.06% 21.66% 22.36% 18.53% 2.60% 8.00% -
ROE 6.92% 7.57% 8.45% 8.39% 6.32% 1.01% 2.49% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 319.28 264.08 258.39 246.67 219.04 189.77 185.42 43.80%
EPS 46.36 50.48 55.41 54.28 39.76 6.29 15.71 106.14%
DPS 0.00 15.00 6.67 10.00 0.00 10.00 4.00 -
NAPS 6.70 6.67 6.56 6.47 6.29 6.24 6.31 4.09%
Adjusted Per Share Value based on latest NOSH - 209,769
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 319.28 264.08 258.39 246.67 219.04 189.77 185.42 43.80%
EPS 46.36 50.48 55.41 54.28 39.76 6.29 15.71 106.14%
DPS 0.00 15.00 6.67 10.00 0.00 10.00 4.00 -
NAPS 6.70 6.67 6.56 6.47 6.29 6.24 6.31 4.09%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 5.31 5.68 5.13 5.16 5.08 5.10 5.05 -
P/RPS 1.66 2.15 1.99 2.09 2.32 2.69 2.72 -28.11%
P/EPS 11.46 11.25 9.26 9.50 12.78 81.13 32.15 -49.82%
EY 8.73 8.89 10.80 10.52 7.82 1.23 3.11 99.36%
DY 0.00 2.64 1.30 1.94 0.00 1.96 0.79 -
P/NAPS 0.79 0.85 0.78 0.80 0.81 0.82 0.80 -0.83%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 21/09/22 28/06/22 23/03/22 17/12/21 23/09/21 24/06/21 16/03/21 -
Price 5.43 5.49 5.42 5.15 5.02 5.18 5.10 -
P/RPS 1.70 2.08 2.10 2.09 2.29 2.73 2.75 -27.49%
P/EPS 11.72 10.87 9.78 9.49 12.63 82.41 32.47 -49.39%
EY 8.53 9.20 10.22 10.54 7.92 1.21 3.08 97.57%
DY 0.00 2.73 1.23 1.94 0.00 1.93 0.78 -
P/NAPS 0.81 0.82 0.83 0.80 0.80 0.83 0.81 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