[UWC] QoQ Quarter Result on 31-Jan-2021 [#2]

Stock
[UWC] UWC BERHAD
Announcement Date
02-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 25.48%
YoY- 104.66%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 75,255 63,939 71,775 77,810 71,500 61,406 55,796 22.00%
PBT 29,999 23,900 27,202 35,030 28,657 22,825 18,031 40.27%
Tax -6,959 -4,354 -4,162 -7,790 -6,949 -4,177 -3,438 59.80%
NP 23,040 19,546 23,040 27,240 21,708 18,648 14,593 35.47%
-
NP to SH 23,043 19,549 23,040 27,240 21,708 18,648 14,593 35.48%
-
Tax Rate 23.20% 18.22% 15.30% 22.24% 24.25% 18.30% 19.07% -
Total Cost 52,215 44,393 48,735 50,570 49,792 42,758 41,203 17.05%
-
Net Worth 308,177 308,177 286,164 264,095 236,586 225,581 203,574 31.74%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - 18,380 - - - 11,004 - -
Div Payout % - 94.02% - - - 59.01% - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 308,177 308,177 286,164 264,095 236,586 225,581 203,574 31.74%
NOSH 1,100,632 1,100,632 1,100,632 550,200 550,200 550,200 550,200 58.56%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 30.62% 30.57% 32.10% 35.01% 30.36% 30.37% 26.15% -
ROE 7.48% 6.34% 8.05% 10.31% 9.18% 8.27% 7.17% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 6.84 5.81 6.52 14.14 13.00 11.16 10.14 -23.02%
EPS 2.09 1.78 2.09 4.95 3.95 3.39 2.65 -14.60%
DPS 0.00 1.67 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.28 0.28 0.26 0.48 0.43 0.41 0.37 -16.91%
Adjusted Per Share Value based on latest NOSH - 550,200
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 6.83 5.80 6.51 7.06 6.49 5.57 5.06 22.07%
EPS 2.09 1.77 2.09 2.47 1.97 1.69 1.32 35.73%
DPS 0.00 1.67 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2797 0.2797 0.2597 0.2397 0.2147 0.2047 0.1847 31.77%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 6.14 5.74 5.98 12.78 6.42 4.55 2.36 -
P/RPS 89.80 98.81 91.70 90.37 49.40 40.77 23.27 145.42%
P/EPS 293.27 323.17 285.67 258.13 162.72 134.25 88.98 120.99%
EY 0.34 0.31 0.35 0.39 0.61 0.74 1.12 -54.73%
DY 0.00 0.29 0.00 0.00 0.00 0.44 0.00 -
P/NAPS 21.93 20.50 23.00 26.63 14.93 11.10 6.38 127.24%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 02/12/21 07/09/21 15/06/21 02/03/21 01/12/20 03/09/20 04/06/20 -
Price 5.81 5.40 5.42 6.51 7.39 6.56 3.14 -
P/RPS 84.97 92.95 83.11 46.03 56.87 58.78 30.96 95.66%
P/EPS 277.51 304.03 258.92 131.49 187.30 193.55 118.39 76.18%
EY 0.36 0.33 0.39 0.76 0.53 0.52 0.84 -43.06%
DY 0.00 0.31 0.00 0.00 0.00 0.30 0.00 -
P/NAPS 20.75 19.29 20.85 13.56 17.19 16.00 8.49 81.14%

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