[UMCCA] YoY 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- -16.23%
YoY- 120.3%
View:
Show?
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 147,789 106,977 87,473 53,479 64,190 75,771 50,044 19.75%
PBT 39,400 17,794 4,034 3,295 23,369 39,440 16,173 15.98%
Tax -9,216 -3,523 -281 -1,030 -4,511 -5,621 -1,377 37.23%
NP 30,184 14,271 3,753 2,265 18,858 33,819 14,796 12.60%
-
NP to SH 30,239 13,726 3,221 2,357 20,119 33,669 14,796 12.63%
-
Tax Rate 23.39% 19.80% 6.97% 31.26% 19.30% 14.25% 8.51% -
Total Cost 117,605 92,706 83,720 51,214 45,332 41,952 35,248 22.21%
-
Net Worth 1,376,085 1,323,643 1,386,427 1,513,940 1,737,335 1,728,439 1,693,064 -3.39%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - 16,740 - -
Div Payout % - - - - - 49.72% - -
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 1,728,439 1,693,064 -3.39%
NOSH 209,769 209,769 209,769 209,681 209,660 209,254 209,278 0.03%
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 20.42% 13.34% 4.29% 4.24% 29.38% 44.63% 29.57% -
ROE 2.20% 1.04% 0.23% 0.16% 1.16% 1.95% 0.87% -
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 70.45 51.00 41.70 25.50 30.63 36.21 23.91 19.71%
EPS 14.42 6.54 1.54 1.12 9.60 16.09 7.07 12.60%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
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 - 209,769
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 70.45 51.00 41.70 25.49 30.60 36.12 23.86 19.75%
EPS 14.42 6.54 1.54 1.12 9.59 16.05 7.05 12.65%
DPS 0.00 0.00 0.00 0.00 0.00 7.98 0.00 -
NAPS 6.56 6.31 6.6093 7.2172 8.2821 8.2397 8.0711 -3.39%
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 7.28 9.90 12.59 21.41 20.99 16.02 24.84 -18.48%
P/EPS 35.59 77.18 341.87 485.74 66.98 36.05 84.02 -13.32%
EY 2.81 1.30 0.29 0.21 1.49 2.77 1.19 15.38%
DY 0.00 0.00 0.00 0.00 0.00 1.38 0.00 -
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 7.69 10.00 9.71 21.17 20.57 16.85 25.22 -17.94%
P/EPS 37.60 77.94 263.73 480.40 65.62 37.91 85.29 -12.74%
EY 2.66 1.28 0.38 0.21 1.52 2.64 1.17 14.65%
DY 0.00 0.00 0.00 0.00 0.00 1.31 0.00 -
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