[UTAMA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[UTAMA] UCI RESOURCES BERHAD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -116.49%
YoY- -154.89%
Quarter Report
Latest QR
Upcoming QR
UTAMA's Result
UTAMA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 33,755 16,657 24,622 11,597 20,682 9,013 28,844 5.37%
PBT 2,882 1,709 438 -215 2,277 659 4,434 -13.36%
Tax -727 -426 -373 -60 -609 -158 -1,363 -18.88%
NP 2,155 1,283 65 -275 1,668 501 3,071 -11.12%
-
NP to SH 2,155 1,283 65 -275 1,668 501 3,034 -10.76%
-
Tax Rate 25.23% 24.93% 85.16% - 26.75% 23.98% 30.74% -
Total Cost 31,600 15,374 24,557 11,872 19,014 8,512 25,773 7.02%
-
Net Worth 22,737 22,371 20,658 25,628 16,499 0 15,320 14.05%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 500 500 489 - 510 - 961 -19.55%
Div Payout % 23.21% 38.98% 753.12% - 30.58% - 31.68% -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 22,737 22,371 20,658 25,628 16,499 0 15,320 14.05%
NOSH 333,400 333,400 333,400 333,400 300,000 294,705 300,396 3.53%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 6.38% 7.70% 0.26% -2.37% 8.06% 5.56% 10.65% -
ROE 9.48% 5.74% 0.31% -1.07% 10.11% 0.00% 19.80% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 10.12 5.00 7.54 3.75 6.89 3.06 9.60 1.77%
EPS 0.64 0.38 0.01 -0.09 0.56 0.17 1.01 -14.09%
DPS 0.15 0.15 0.15 0.00 0.17 0.00 0.32 -22.30%
NAPS 0.0682 0.0671 0.0633 0.0828 0.055 0.00 0.051 10.16%
Adjusted Per Share Value based on latest NOSH - 333,400
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 10.12 5.00 7.39 3.48 6.20 2.70 8.65 5.36%
EPS 0.64 0.38 0.02 -0.08 0.50 0.15 0.91 -11.06%
DPS 0.15 0.15 0.15 0.00 0.15 0.00 0.29 -19.71%
NAPS 0.0682 0.0671 0.062 0.0769 0.0495 0.00 0.046 14.01%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 - - - -
Price 0.27 0.27 0.27 0.19 0.00 0.00 0.00 -
P/RPS 2.67 5.40 3.58 5.07 0.00 0.00 0.00 -
P/EPS 41.77 70.16 1,355.62 -213.85 0.00 0.00 0.00 -
EY 2.39 1.43 0.07 -0.47 0.00 0.00 0.00 -
DY 0.56 0.56 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 4.02 4.27 2.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 29/08/22 25/02/22 27/09/21 18/03/21 - - -
Price 0.27 0.27 0.27 0.27 0.00 0.00 0.00 -
P/RPS 2.67 5.40 3.58 7.21 0.00 0.00 0.00 -
P/EPS 41.77 70.16 1,355.62 -303.89 0.00 0.00 0.00 -
EY 2.39 1.43 0.07 -0.33 0.00 0.00 0.00 -
DY 0.56 0.56 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 4.02 4.27 3.26 0.00 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