[UWC] QoQ TTM Result on 30-Apr-2021 [#3]

Stock
[UWC] UWC BERHAD
Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 10.28%
YoY- 84.25%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 290,884 288,779 285,024 282,491 266,512 243,640 219,050 20.75%
PBT 113,278 116,131 114,789 113,714 104,543 86,500 72,630 34.38%
Tax -22,621 -23,265 -23,255 -23,078 -22,354 -18,241 -14,864 32.20%
NP 90,657 92,866 91,534 90,636 82,189 68,259 57,766 34.93%
-
NP to SH 90,709 92,872 91,537 90,636 82,189 68,259 57,766 34.98%
-
Tax Rate 19.97% 20.03% 20.26% 20.29% 21.38% 21.09% 20.47% -
Total Cost 200,227 195,913 193,490 191,855 184,323 175,381 161,284 15.46%
-
Net Worth 341,255 308,177 308,177 286,164 264,095 236,586 225,581 31.68%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 18,380 18,380 18,380 11,004 11,004 11,004 11,004 40.64%
Div Payout % 20.26% 19.79% 20.08% 12.14% 13.39% 16.12% 19.05% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 341,255 308,177 308,177 286,164 264,095 236,586 225,581 31.68%
NOSH 1,100,824 1,100,632 1,100,632 1,100,632 550,200 550,200 550,200 58.58%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 31.17% 32.16% 32.11% 32.08% 30.84% 28.02% 26.37% -
ROE 26.58% 30.14% 29.70% 31.67% 31.12% 28.85% 25.61% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 26.42 26.24 25.90 25.67 48.44 44.28 39.81 -23.85%
EPS 8.24 8.44 8.32 8.23 14.94 12.41 10.50 -14.88%
DPS 1.67 1.67 1.67 1.00 2.00 2.00 2.00 -11.29%
NAPS 0.31 0.28 0.28 0.26 0.48 0.43 0.41 -16.96%
Adjusted Per Share Value based on latest NOSH - 1,100,632
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 26.40 26.20 25.86 25.63 24.18 22.11 19.88 20.75%
EPS 8.23 8.43 8.31 8.22 7.46 6.19 5.24 35.00%
DPS 1.67 1.67 1.67 1.00 1.00 1.00 1.00 40.62%
NAPS 0.3097 0.2796 0.2796 0.2597 0.2396 0.2147 0.2047 31.69%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 4.67 6.14 5.74 5.98 12.78 6.42 4.55 -
P/RPS 17.67 23.40 22.17 23.30 26.38 14.50 11.43 33.59%
P/EPS 56.67 72.77 69.02 72.62 85.55 51.75 43.34 19.51%
EY 1.76 1.37 1.45 1.38 1.17 1.93 2.31 -16.53%
DY 0.36 0.27 0.29 0.17 0.16 0.31 0.44 -12.48%
P/NAPS 15.06 21.93 20.50 23.00 26.63 14.93 11.10 22.48%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 08/03/22 02/12/21 07/09/21 15/06/21 02/03/21 01/12/20 03/09/20 -
Price 3.03 5.81 5.40 5.42 6.53 7.39 6.56 -
P/RPS 11.47 22.14 20.85 21.12 13.48 16.69 16.48 -21.41%
P/EPS 36.77 68.85 64.93 65.82 43.71 59.57 62.48 -29.70%
EY 2.72 1.45 1.54 1.52 2.29 1.68 1.60 42.30%
DY 0.55 0.29 0.31 0.18 0.31 0.27 0.30 49.62%
P/NAPS 9.77 20.75 19.29 20.85 13.60 17.19 16.00 -27.96%

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