[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2022 [#3]

Announcement Date
23-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 53.11%
YoY- 252.77%
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 469,198 406,511 291,712 207,795 147,307 215,470 204,430 14.84%
PBT 68,821 114,997 29,602 79,836 -30,975 50,115 70,771 -0.46%
Tax -21,170 -26,961 -6,267 -3,620 914 -12,953 -14,934 5.98%
NP 47,651 88,036 23,335 76,216 -30,061 37,162 55,837 -2.60%
-
NP to SH 52,724 87,180 24,713 77,058 -28,206 39,307 55,553 -0.86%
-
Tax Rate 30.76% 23.44% 21.17% 4.53% - 25.85% 21.10% -
Total Cost 421,547 318,475 268,377 131,579 177,368 178,308 148,593 18.97%
-
Net Worth 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,315 -3.29%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 10,488 10,488 6,293 4,194 4,193 12,574 16,739 -7.49%
Div Payout % 19.89% 12.03% 25.46% 5.44% 0.00% 31.99% 30.13% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,413,844 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,315 -3.29%
NOSH 209,769 209,769 209,769 209,769 209,681 209,660 209,239 0.04%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 10.16% 21.66% 8.00% 36.68% -20.41% 17.25% 27.31% -
ROE 3.73% 6.34% 1.87% 5.56% -1.86% 2.26% 3.21% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 223.67 193.79 139.06 99.07 70.25 102.82 97.70 14.79%
EPS 25.13 41.56 11.78 36.75 -13.45 18.77 26.55 -0.91%
DPS 5.00 5.00 3.00 2.00 2.00 6.00 8.00 -7.53%
NAPS 6.74 6.56 6.31 6.61 7.22 8.29 8.26 -3.33%
Adjusted Per Share Value based on latest NOSH - 209,769
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 223.67 193.79 139.06 99.06 70.22 102.72 97.45 14.84%
EPS 25.13 41.56 11.78 36.73 -13.45 18.74 26.48 -0.86%
DPS 5.00 5.00 3.00 2.00 2.00 5.99 7.98 -7.49%
NAPS 6.74 6.56 6.31 6.6093 7.2172 8.2821 8.2391 -3.29%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 5.48 5.13 5.05 5.25 5.46 6.43 5.80 -
P/RPS 2.45 2.65 3.63 5.30 7.77 6.25 5.94 -13.71%
P/EPS 21.80 12.34 42.87 14.29 -40.59 34.28 21.85 -0.03%
EY 4.59 8.10 2.33 7.00 -2.46 2.92 4.58 0.03%
DY 0.91 0.97 0.59 0.38 0.37 0.93 1.38 -6.70%
P/NAPS 0.81 0.78 0.80 0.79 0.76 0.78 0.70 2.46%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/03/23 23/03/22 16/03/21 26/03/20 21/03/19 22/03/18 28/03/17 -
Price 5.35 5.42 5.10 4.05 5.40 6.30 6.10 -
P/RPS 2.39 2.80 3.67 4.09 7.69 6.13 6.24 -14.77%
P/EPS 21.29 13.04 43.29 11.02 -40.14 33.59 22.98 -1.26%
EY 4.70 7.67 2.31 9.07 -2.49 2.98 4.35 1.29%
DY 0.93 0.92 0.59 0.49 0.37 0.95 1.31 -5.54%
P/NAPS 0.79 0.83 0.81 0.61 0.75 0.76 0.74 1.09%

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