[UMCCA] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Announcement Date
21-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 38.47%
YoY- -171.76%
View:
Show?
Annualized Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 542,014 388,949 277,060 196,409 287,293 272,573 210,446 17.06%
PBT 153,329 39,469 106,448 -41,300 66,820 94,361 62,221 16.20%
Tax -35,948 -8,356 -4,826 1,218 -17,270 -19,912 -9,762 24.24%
NP 117,381 31,113 101,621 -40,081 49,549 74,449 52,458 14.35%
-
NP to SH 116,240 32,950 102,744 -37,608 52,409 74,070 52,458 14.16%
-
Tax Rate 23.45% 21.17% 4.53% - 25.85% 21.10% 15.69% -
Total Cost 424,633 357,836 175,438 236,490 237,744 198,124 157,988 17.89%
-
Net Worth 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,315 1,689,453 -3.35%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 13,984 8,390 5,593 5,591 16,765 22,318 22,275 -7.45%
Div Payout % 12.03% 25.46% 5.44% 0.00% 31.99% 30.13% 42.46% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,315 1,689,453 -3.35%
NOSH 209,769 209,769 209,769 209,681 209,660 209,239 208,832 0.07%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 21.66% 8.00% 36.68% -20.41% 17.25% 27.31% 24.93% -
ROE 8.45% 2.49% 7.41% -2.48% 3.02% 4.29% 3.11% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 258.39 185.42 132.09 93.67 137.09 130.27 100.77 16.97%
EPS 55.41 15.71 49.00 -17.93 25.03 35.40 25.12 14.07%
DPS 6.67 4.00 2.67 2.67 8.00 10.67 10.67 -7.52%
NAPS 6.56 6.31 6.61 7.22 8.29 8.26 8.09 -3.43%
Adjusted Per Share Value based on latest NOSH - 209,681
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 259.26 186.04 132.52 93.95 137.42 130.38 100.66 17.06%
EPS 55.60 15.76 49.15 -17.99 25.07 35.43 25.09 14.16%
DPS 6.69 4.01 2.68 2.67 8.02 10.68 10.65 -7.44%
NAPS 6.5822 6.3313 6.6316 7.2416 8.3101 8.267 8.0811 -3.35%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 5.13 5.05 5.25 5.46 6.43 5.80 5.94 -
P/RPS 1.99 2.72 3.97 5.83 4.69 4.45 5.89 -16.53%
P/EPS 9.26 32.15 10.72 -30.44 25.71 16.38 23.65 -14.45%
EY 10.80 3.11 9.33 -3.28 3.89 6.10 4.23 16.89%
DY 1.30 0.79 0.51 0.49 1.24 1.84 1.80 -5.27%
P/NAPS 0.78 0.80 0.79 0.76 0.78 0.70 0.73 1.10%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 23/03/22 16/03/21 26/03/20 21/03/19 22/03/18 28/03/17 29/03/16 -
Price 5.42 5.10 4.05 5.40 6.30 6.10 6.03 -
P/RPS 2.10 2.75 3.07 5.77 4.60 4.68 5.98 -15.99%
P/EPS 9.78 32.47 8.27 -30.11 25.19 17.23 24.00 -13.88%
EY 10.22 3.08 12.09 -3.32 3.97 5.80 4.17 16.09%
DY 1.23 0.78 0.66 0.49 1.27 1.75 1.77 -5.88%
P/NAPS 0.83 0.81 0.61 0.75 0.76 0.74 0.75 1.70%

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