[UMC] QoQ Cumulative 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- -81.69%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
UMC's Result
UMC's Financial Summary
View:
Show?
Cumulative 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 39,694 28,004 14,524 45,432 33,417 23,832 73.81%
PBT 12,644 8,845 6,573 2,626 12,932 8,433 5,973 64.94%
Tax -3,350 -2,586 -1,910 -531 -2,568 -1,476 -1,063 115.10%
NP 9,294 6,259 4,663 2,095 10,364 6,957 4,910 53.07%
-
NP to SH 8,987 5,952 4,369 1,889 10,316 6,945 4,910 49.68%
-
Tax Rate 26.49% 29.24% 29.06% 20.22% 19.86% 17.50% 17.80% -
Total Cost 45,276 33,435 23,341 12,429 35,068 26,460 18,922 78.99%
-
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% 8.63% 6.48% 2.91% 16.37% 11.65% 8.53% -
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 10.62 7.49 3.88 12.15 8.94 6.37 73.84%
EPS 2.40 1.59 1.17 0.51 2.76 1.86 1.31 49.77%
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 10.54 7.44 3.86 12.07 8.87 6.33 73.77%
EPS 2.39 1.58 1.16 0.50 2.74 1.84 1.30 50.12%
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 6.59 8.41 18.79 5.80 9.12 11.92 -48.96%
P/EPS 26.42 43.97 53.92 144.50 25.55 43.88 57.88 -40.74%
EY 3.79 2.27 1.85 0.69 3.91 2.28 1.73 68.76%
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 6.64 8.81 19.44 6.75 8.39 13.41 -54.28%
P/EPS 25.17 44.29 56.48 149.45 29.72 40.38 65.11 -46.96%
EY 3.97 2.26 1.77 0.67 3.36 2.48 1.54 88.11%
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