[UWC] QoQ TTM Result on 30-Apr-2022 [#3]

Stock
[UWC] UWC BERHAD
Announcement Date
21-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 6.25%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 374,502 362,498 345,631 306,430 290,884 288,779 285,024 19.90%
PBT 139,811 147,223 139,736 124,059 113,278 116,131 114,789 14.00%
Tax -33,109 -34,273 -32,962 -27,742 -22,621 -23,265 -23,255 26.47%
NP 106,702 112,950 106,774 96,317 90,657 92,866 91,534 10.73%
-
NP to SH 107,175 113,154 106,944 96,381 90,709 92,872 91,537 11.05%
-
Tax Rate 23.68% 23.28% 23.59% 22.36% 19.97% 20.03% 20.26% -
Total Cost 267,800 249,548 238,857 210,113 200,227 195,913 193,490 24.12%
-
Net Worth 418,518 396,491 396,491 363,450 341,255 308,177 308,177 22.56%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 32,049 32,049 32,049 18,380 18,380 18,380 18,380 44.72%
Div Payout % 29.90% 28.32% 29.97% 19.07% 20.26% 19.79% 20.08% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 418,518 396,491 396,491 363,450 341,255 308,177 308,177 22.56%
NOSH 1,101,365 1,101,365 1,101,365 1,101,365 1,100,824 1,100,632 1,100,632 0.04%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 28.49% 31.16% 30.89% 31.43% 31.17% 32.16% 32.11% -
ROE 25.61% 28.54% 26.97% 26.52% 26.58% 30.14% 29.70% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 34.00 32.91 31.38 27.82 26.42 26.24 25.90 19.83%
EPS 9.73 10.27 9.71 8.75 8.24 8.44 8.32 10.96%
DPS 2.91 2.91 2.91 1.67 1.67 1.67 1.67 44.65%
NAPS 0.38 0.36 0.36 0.33 0.31 0.28 0.28 22.51%
Adjusted Per Share Value based on latest NOSH - 1,101,365
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 33.99 32.90 31.37 27.81 26.40 26.21 25.87 19.90%
EPS 9.73 10.27 9.70 8.75 8.23 8.43 8.31 11.05%
DPS 2.91 2.91 2.91 1.67 1.67 1.67 1.67 44.65%
NAPS 0.3798 0.3598 0.3598 0.3298 0.3097 0.2797 0.2797 22.55%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 4.05 3.70 3.98 3.22 4.67 6.14 5.74 -
P/RPS 11.91 11.24 12.68 11.57 17.67 23.40 22.17 -33.84%
P/EPS 41.62 36.01 40.99 36.80 56.67 72.77 69.02 -28.55%
EY 2.40 2.78 2.44 2.72 1.76 1.37 1.45 39.79%
DY 0.72 0.79 0.73 0.52 0.36 0.27 0.29 83.05%
P/NAPS 10.66 10.28 11.06 9.76 15.06 21.93 20.50 -35.25%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 16/03/23 20/12/22 06/09/22 21/06/22 08/03/22 02/12/21 07/09/21 -
Price 3.15 4.19 4.00 3.13 3.03 5.81 5.40 -
P/RPS 9.26 12.73 12.75 11.25 11.47 22.14 20.85 -41.70%
P/EPS 32.37 40.78 41.19 35.77 36.77 68.85 64.93 -37.04%
EY 3.09 2.45 2.43 2.80 2.72 1.45 1.54 58.88%
DY 0.92 0.69 0.73 0.53 0.55 0.29 0.31 106.10%
P/NAPS 8.29 11.64 11.11 9.48 9.77 20.75 19.29 -42.96%

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