[UWC] QoQ TTM Result on 31-Oct-2021 [#1]

Stock
[UWC] UWC BERHAD
Announcement Date
02-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 1.46%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 345,631 306,430 290,884 288,779 285,024 282,491 266,512 18.97%
PBT 139,736 124,059 113,278 116,131 114,789 113,714 104,543 21.40%
Tax -32,962 -27,742 -22,621 -23,265 -23,255 -23,078 -22,354 29.64%
NP 106,774 96,317 90,657 92,866 91,534 90,636 82,189 19.11%
-
NP to SH 106,944 96,381 90,709 92,872 91,537 90,636 82,189 19.24%
-
Tax Rate 23.59% 22.36% 19.97% 20.03% 20.26% 20.29% 21.38% -
Total Cost 238,857 210,113 200,227 195,913 193,490 191,855 184,323 18.91%
-
Net Worth 396,491 363,450 341,255 308,177 308,177 286,164 264,095 31.21%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 32,049 18,380 18,380 18,380 18,380 11,004 11,004 104.34%
Div Payout % 29.97% 19.07% 20.26% 19.79% 20.08% 12.14% 13.39% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 396,491 363,450 341,255 308,177 308,177 286,164 264,095 31.21%
NOSH 1,101,365 1,101,365 1,100,824 1,100,632 1,100,632 1,100,632 550,200 59.03%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 30.89% 31.43% 31.17% 32.16% 32.11% 32.08% 30.84% -
ROE 26.97% 26.52% 26.58% 30.14% 29.70% 31.67% 31.12% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 31.38 27.82 26.42 26.24 25.90 25.67 48.44 -25.19%
EPS 9.71 8.75 8.24 8.44 8.32 8.23 14.94 -25.02%
DPS 2.91 1.67 1.67 1.67 1.67 1.00 2.00 28.49%
NAPS 0.36 0.33 0.31 0.28 0.28 0.26 0.48 -17.49%
Adjusted Per Share Value based on latest NOSH - 1,100,632
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 31.37 27.81 26.40 26.21 25.87 25.64 24.19 18.97%
EPS 9.70 8.75 8.23 8.43 8.31 8.23 7.46 19.18%
DPS 2.91 1.67 1.67 1.67 1.67 1.00 1.00 104.22%
NAPS 0.3598 0.3298 0.3097 0.2797 0.2797 0.2597 0.2397 31.19%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 3.98 3.22 4.67 6.14 5.74 5.98 12.78 -
P/RPS 12.68 11.57 17.67 23.40 22.17 23.30 26.38 -38.72%
P/EPS 40.99 36.80 56.67 72.77 69.02 72.62 85.55 -38.85%
EY 2.44 2.72 1.76 1.37 1.45 1.38 1.17 63.45%
DY 0.73 0.52 0.36 0.27 0.29 0.17 0.16 175.85%
P/NAPS 11.06 9.76 15.06 21.93 20.50 23.00 26.63 -44.42%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 06/09/22 21/06/22 08/03/22 02/12/21 07/09/21 15/06/21 02/03/21 -
Price 4.00 3.13 3.03 5.81 5.40 5.42 6.53 -
P/RPS 12.75 11.25 11.47 22.14 20.85 21.12 13.48 -3.65%
P/EPS 41.19 35.77 36.77 68.85 64.93 65.82 43.71 -3.89%
EY 2.43 2.80 2.72 1.45 1.54 1.52 2.29 4.04%
DY 0.73 0.53 0.55 0.29 0.31 0.18 0.31 77.27%
P/NAPS 11.11 9.48 9.77 20.75 19.29 20.85 13.60 -12.64%

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