[UWC] QoQ TTM Result on 31-Oct-2020 [#1]

Stock
[UWC] UWC BERHAD
Announcement Date
01-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 18.16%
YoY- 126.69%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 285,024 282,491 266,512 243,640 219,050 204,552 187,064 32.44%
PBT 114,789 113,714 104,543 86,500 72,630 63,662 57,176 59.21%
Tax -23,255 -23,078 -22,354 -18,241 -14,864 -14,470 -13,755 41.96%
NP 91,534 90,636 82,189 68,259 57,766 49,192 43,421 64.48%
-
NP to SH 91,537 90,636 82,189 68,259 57,766 49,192 43,421 64.48%
-
Tax Rate 20.26% 20.29% 21.38% 21.09% 20.47% 22.73% 24.06% -
Total Cost 193,490 191,855 184,323 175,381 161,284 155,360 143,643 21.99%
-
Net Worth 308,177 286,164 264,095 236,586 225,581 203,574 190,735 37.73%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 18,380 11,004 11,004 11,004 11,004 - - -
Div Payout % 20.08% 12.14% 13.39% 16.12% 19.05% - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 308,177 286,164 264,095 236,586 225,581 203,574 190,735 37.73%
NOSH 1,100,632 1,100,632 550,200 550,200 550,200 550,200 366,800 108.17%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 32.11% 32.08% 30.84% 28.02% 26.37% 24.05% 23.21% -
ROE 29.70% 31.67% 31.12% 28.85% 25.61% 24.16% 22.76% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 25.90 25.67 48.44 44.28 39.81 37.18 51.00 -36.37%
EPS 8.32 8.23 14.94 12.41 10.50 8.94 11.84 -20.97%
DPS 1.67 1.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.28 0.26 0.48 0.43 0.41 0.37 0.52 -33.83%
Adjusted Per Share Value based on latest NOSH - 550,200
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 25.86 25.63 24.18 22.11 19.88 18.56 16.97 32.45%
EPS 8.31 8.22 7.46 6.19 5.24 4.46 3.94 64.53%
DPS 1.67 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.2796 0.2597 0.2396 0.2147 0.2047 0.1847 0.1731 37.70%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 5.74 5.98 12.78 6.42 4.55 2.36 3.87 -
P/RPS 22.17 23.30 26.38 14.50 11.43 6.35 7.59 104.47%
P/EPS 69.02 72.62 85.55 51.75 43.34 26.40 32.69 64.65%
EY 1.45 1.38 1.17 1.93 2.31 3.79 3.06 -39.24%
DY 0.29 0.17 0.16 0.31 0.44 0.00 0.00 -
P/NAPS 20.50 23.00 26.63 14.93 11.10 6.38 7.44 96.66%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 07/09/21 15/06/21 02/03/21 01/12/20 03/09/20 04/06/20 05/03/20 -
Price 5.40 5.42 6.53 7.39 6.56 3.14 2.64 -
P/RPS 20.85 21.12 13.48 16.69 16.48 8.45 5.18 153.25%
P/EPS 64.93 65.82 43.71 59.57 62.48 35.12 22.30 104.03%
EY 1.54 1.52 2.29 1.68 1.60 2.85 4.48 -50.96%
DY 0.31 0.18 0.31 0.27 0.30 0.00 0.00 -
P/NAPS 19.29 20.85 13.60 17.19 16.00 8.49 5.08 143.59%

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