[UWC] QoQ TTM Result on 31-Jan-2020 [#2]

Stock
[UWC] UWC BERHAD
Announcement Date
05-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 44.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 243,640 219,050 204,552 187,064 132,126 85,216 38,308 241.35%
PBT 86,500 72,630 63,662 57,176 40,189 25,402 11,545 280.56%
Tax -18,241 -14,864 -14,470 -13,755 -10,078 -6,506 -2,723 253.31%
NP 68,259 57,766 49,192 43,421 30,111 18,896 8,822 288.77%
-
NP to SH 68,259 57,766 49,192 43,421 30,111 18,896 8,822 288.77%
-
Tax Rate 21.09% 20.47% 22.73% 24.06% 25.08% 25.61% 23.59% -
Total Cost 175,381 161,284 155,360 143,643 102,015 66,320 29,486 226.51%
-
Net Worth 236,586 225,581 203,574 190,735 187,067 176,063 109,816 66.42%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 11,004 11,004 - - - - - -
Div Payout % 16.12% 19.05% - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 236,586 225,581 203,574 190,735 187,067 176,063 109,816 66.42%
NOSH 550,200 550,200 550,200 366,800 366,800 366,800 296,800 50.62%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 28.02% 26.37% 24.05% 23.21% 22.79% 22.17% 23.03% -
ROE 28.85% 25.61% 24.16% 22.76% 16.10% 10.73% 8.03% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 44.28 39.81 37.18 51.00 36.02 23.23 12.91 126.58%
EPS 12.41 10.50 8.94 11.84 8.21 5.15 2.97 158.30%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.41 0.37 0.52 0.51 0.48 0.37 10.48%
Adjusted Per Share Value based on latest NOSH - 366,800
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 22.11 19.88 18.56 16.97 11.99 7.73 3.48 241.11%
EPS 6.19 5.24 4.46 3.94 2.73 1.71 0.80 288.78%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.2047 0.1847 0.1731 0.1697 0.1598 0.0996 66.48%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 12/04/19 -
Price 6.42 4.55 2.36 3.87 2.18 1.38 2.60 -
P/RPS 14.50 11.43 6.35 7.59 6.05 5.94 20.14 -19.59%
P/EPS 51.75 43.34 26.40 32.69 26.56 26.79 87.47 -29.41%
EY 1.93 2.31 3.79 3.06 3.77 3.73 1.14 41.82%
DY 0.31 0.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.93 11.10 6.38 7.44 4.27 2.88 7.03 64.84%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 01/12/20 03/09/20 04/06/20 05/03/20 - - - -
Price 7.39 6.56 3.14 2.64 0.00 0.00 0.00 -
P/RPS 16.69 16.48 8.45 5.18 0.00 0.00 0.00 -
P/EPS 59.57 62.48 35.12 22.30 0.00 0.00 0.00 -
EY 1.68 1.60 2.85 4.48 0.00 0.00 0.00 -
DY 0.27 0.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.19 16.00 8.49 5.08 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