[UWC] QoQ TTM Result on 31-Jul-2022 [#4]

Stock
[UWC] UWC BERHAD
Announcement Date
06-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- 10.96%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 334,916 374,502 362,498 345,631 306,430 290,884 288,779 10.41%
PBT 105,701 139,811 147,223 139,736 124,059 113,278 116,131 -6.09%
Tax -23,407 -33,109 -34,273 -32,962 -27,742 -22,621 -23,265 0.40%
NP 82,294 106,702 112,950 106,774 96,317 90,657 92,866 -7.76%
-
NP to SH 83,186 107,175 113,154 106,944 96,381 90,709 92,872 -7.09%
-
Tax Rate 22.14% 23.68% 23.28% 23.59% 22.36% 19.97% 20.03% -
Total Cost 252,622 267,800 249,548 238,857 210,113 200,227 195,913 18.52%
-
Net Worth 418,633 418,518 396,491 396,491 363,450 341,255 308,177 22.72%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 32,049 32,049 32,049 32,049 18,380 18,380 18,380 45.01%
Div Payout % 38.53% 29.90% 28.32% 29.97% 19.07% 20.26% 19.79% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 418,633 418,518 396,491 396,491 363,450 341,255 308,177 22.72%
NOSH 1,101,667 1,101,365 1,101,365 1,101,365 1,101,365 1,100,824 1,100,632 0.06%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 24.57% 28.49% 31.16% 30.89% 31.43% 31.17% 32.16% -
ROE 19.87% 25.61% 28.54% 26.97% 26.52% 26.58% 30.14% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 30.40 34.00 32.91 31.38 27.82 26.42 26.24 10.33%
EPS 7.55 9.73 10.27 9.71 8.75 8.24 8.44 -7.17%
DPS 2.91 2.91 2.91 2.91 1.67 1.67 1.67 44.95%
NAPS 0.38 0.38 0.36 0.36 0.33 0.31 0.28 22.64%
Adjusted Per Share Value based on latest NOSH - 1,101,365
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 30.42 34.02 32.93 31.40 27.84 26.42 26.23 10.41%
EPS 7.56 9.74 10.28 9.71 8.76 8.24 8.44 -7.09%
DPS 2.91 2.91 2.91 2.91 1.67 1.67 1.67 44.95%
NAPS 0.3803 0.3802 0.3602 0.3602 0.3302 0.31 0.2799 22.74%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 3.20 4.05 3.70 3.98 3.22 4.67 6.14 -
P/RPS 10.53 11.91 11.24 12.68 11.57 17.67 23.40 -41.36%
P/EPS 42.38 41.62 36.01 40.99 36.80 56.67 72.77 -30.33%
EY 2.36 2.40 2.78 2.44 2.72 1.76 1.37 43.84%
DY 0.91 0.72 0.79 0.73 0.52 0.36 0.27 125.29%
P/NAPS 8.42 10.66 10.28 11.06 9.76 15.06 21.93 -47.26%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 20/06/23 16/03/23 20/12/22 06/09/22 21/06/22 08/03/22 02/12/21 -
Price 2.93 3.15 4.19 4.00 3.13 3.03 5.81 -
P/RPS 9.64 9.26 12.73 12.75 11.25 11.47 22.14 -42.64%
P/EPS 38.80 32.37 40.78 41.19 35.77 36.77 68.85 -31.84%
EY 2.58 3.09 2.45 2.43 2.80 2.72 1.45 46.99%
DY 0.99 0.92 0.69 0.73 0.53 0.55 0.29 127.23%
P/NAPS 7.71 8.29 11.64 11.11 9.48 9.77 20.75 -48.40%

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