[UMCCA] YoY Annualized Quarter Result on 31-Jan-2017 [#3]

Announcement Date
28-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 69.23%
YoY- 41.2%
View:
Show?
Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 277,060 196,409 287,293 272,573 210,446 220,114 241,193 2.33%
PBT 106,448 -41,300 66,820 94,361 62,221 60,958 85,046 3.81%
Tax -4,826 1,218 -17,270 -19,912 -9,762 -11,296 -13,320 -15.56%
NP 101,621 -40,081 49,549 74,449 52,458 49,662 71,726 5.97%
-
NP to SH 102,744 -37,608 52,409 74,070 52,458 49,662 71,726 6.16%
-
Tax Rate 4.53% - 25.85% 21.10% 15.69% 18.53% 15.66% -
Total Cost 175,438 236,490 237,744 198,124 157,988 170,452 169,466 0.57%
-
Net Worth 1,386,427 1,513,940 1,737,335 1,728,315 1,689,453 1,577,666 1,553,438 -1.87%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 5,593 5,591 16,765 22,318 22,275 22,084 27,397 -23.25%
Div Payout % 5.44% 0.00% 31.99% 30.13% 42.46% 44.47% 38.20% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,386,427 1,513,940 1,737,335 1,728,315 1,689,453 1,577,666 1,553,438 -1.87%
NOSH 209,769 209,681 209,660 209,239 208,832 207,042 205,481 0.34%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 36.68% -20.41% 17.25% 27.31% 24.93% 22.56% 29.74% -
ROE 7.41% -2.48% 3.02% 4.29% 3.11% 3.15% 4.62% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 132.09 93.67 137.09 130.27 100.77 106.31 117.38 1.98%
EPS 49.00 -17.93 25.03 35.40 25.12 23.99 34.91 5.81%
DPS 2.67 2.67 8.00 10.67 10.67 10.67 13.33 -23.49%
NAPS 6.61 7.22 8.29 8.26 8.09 7.62 7.56 -2.21%
Adjusted Per Share Value based on latest NOSH - 209,254
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 132.08 93.63 136.96 129.94 100.32 104.93 114.98 2.33%
EPS 48.98 -17.93 24.98 35.31 25.01 23.67 34.19 6.17%
DPS 2.67 2.67 7.99 10.64 10.62 10.53 13.06 -23.23%
NAPS 6.6093 7.2172 8.2821 8.2391 8.0539 7.521 7.4055 -1.87%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 5.25 5.46 6.43 5.80 5.94 6.35 6.91 -
P/RPS 3.97 5.83 4.69 4.45 5.89 5.97 5.89 -6.36%
P/EPS 10.72 -30.44 25.71 16.38 23.65 26.47 19.80 -9.71%
EY 9.33 -3.28 3.89 6.10 4.23 3.78 5.05 10.76%
DY 0.51 0.49 1.24 1.84 1.80 1.68 1.93 -19.88%
P/NAPS 0.79 0.76 0.78 0.70 0.73 0.83 0.91 -2.32%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 21/03/19 22/03/18 28/03/17 29/03/16 25/03/15 20/03/14 -
Price 4.05 5.40 6.30 6.10 6.03 6.40 7.18 -
P/RPS 3.07 5.77 4.60 4.68 5.98 6.02 6.12 -10.85%
P/EPS 8.27 -30.11 25.19 17.23 24.00 26.68 20.57 -14.08%
EY 12.09 -3.32 3.97 5.80 4.17 3.75 4.86 16.39%
DY 0.66 0.49 1.27 1.75 1.77 1.67 1.86 -15.85%
P/NAPS 0.61 0.75 0.76 0.74 0.75 0.84 0.95 -7.11%

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