[UWC] QoQ TTM Result on 31-Jul-2021 [#4]

Stock
[UWC] UWC BERHAD
Announcement Date
07-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 0.99%
YoY- 58.46%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 306,430 290,884 288,779 285,024 282,491 266,512 243,640 16.56%
PBT 124,059 113,278 116,131 114,789 113,714 104,543 86,500 27.26%
Tax -27,742 -22,621 -23,265 -23,255 -23,078 -22,354 -18,241 32.35%
NP 96,317 90,657 92,866 91,534 90,636 82,189 68,259 25.88%
-
NP to SH 96,381 90,709 92,872 91,537 90,636 82,189 68,259 25.93%
-
Tax Rate 22.36% 19.97% 20.03% 20.26% 20.29% 21.38% 21.09% -
Total Cost 210,113 200,227 195,913 193,490 191,855 184,323 175,381 12.83%
-
Net Worth 363,450 341,255 308,177 308,177 286,164 264,095 236,586 33.24%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 18,380 18,380 18,380 18,380 11,004 11,004 11,004 40.90%
Div Payout % 19.07% 20.26% 19.79% 20.08% 12.14% 13.39% 16.12% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 363,450 341,255 308,177 308,177 286,164 264,095 236,586 33.24%
NOSH 1,101,365 1,100,824 1,100,632 1,100,632 1,100,632 550,200 550,200 59.03%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 31.43% 31.17% 32.16% 32.11% 32.08% 30.84% 28.02% -
ROE 26.52% 26.58% 30.14% 29.70% 31.67% 31.12% 28.85% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 27.82 26.42 26.24 25.90 25.67 48.44 44.28 -26.70%
EPS 8.75 8.24 8.44 8.32 8.23 14.94 12.41 -20.83%
DPS 1.67 1.67 1.67 1.67 1.00 2.00 2.00 -11.35%
NAPS 0.33 0.31 0.28 0.28 0.26 0.48 0.43 -16.21%
Adjusted Per Share Value based on latest NOSH - 1,100,632
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 27.81 26.40 26.21 25.87 25.64 24.19 22.11 16.57%
EPS 8.75 8.23 8.43 8.31 8.23 7.46 6.19 26.03%
DPS 1.67 1.67 1.67 1.67 1.00 1.00 1.00 40.89%
NAPS 0.3298 0.3097 0.2797 0.2797 0.2597 0.2397 0.2147 33.23%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 3.22 4.67 6.14 5.74 5.98 12.78 6.42 -
P/RPS 11.57 17.67 23.40 22.17 23.30 26.38 14.50 -14.00%
P/EPS 36.80 56.67 72.77 69.02 72.62 85.55 51.75 -20.38%
EY 2.72 1.76 1.37 1.45 1.38 1.17 1.93 25.78%
DY 0.52 0.36 0.27 0.29 0.17 0.16 0.31 41.30%
P/NAPS 9.76 15.06 21.93 20.50 23.00 26.63 14.93 -24.73%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 21/06/22 08/03/22 02/12/21 07/09/21 15/06/21 02/03/21 01/12/20 -
Price 3.13 3.03 5.81 5.40 5.42 6.53 7.39 -
P/RPS 11.25 11.47 22.14 20.85 21.12 13.48 16.69 -23.17%
P/EPS 35.77 36.77 68.85 64.93 65.82 43.71 59.57 -28.89%
EY 2.80 2.72 1.45 1.54 1.52 2.29 1.68 40.70%
DY 0.53 0.55 0.29 0.31 0.18 0.31 0.27 56.96%
P/NAPS 9.48 9.77 20.75 19.29 20.85 13.60 17.19 -32.82%

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