[UMCCA] YoY Quarter Result on 31-Jul-2022 [#1]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 29.84%
YoY- 16.59%
View:
Show?
Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 167,440 114,868 86,786 43,330 40,005 70,290 54,215 20.66%
PBT 31,789 27,254 1,906 40,178 -20,949 8,741 5,617 33.47%
Tax -8,286 -5,973 832 -3,975 1,814 -2,894 -2,333 23.50%
NP 23,503 21,281 2,738 36,203 -19,135 5,847 3,284 38.79%
-
NP to SH 24,303 20,845 3,554 36,947 -18,486 6,326 3,381 38.90%
-
Tax Rate 26.07% 21.92% -43.65% 9.89% - 33.11% 41.53% -
Total Cost 143,937 93,587 84,048 7,127 59,140 64,443 50,931 18.89%
-
Net Worth 1,404,918 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 -3.09%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 1,404,918 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 1,696,761 -3.09%
NOSH 209,689 209,769 209,769 209,691 209,681 209,470 208,703 0.07%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 14.04% 18.53% 3.15% 83.55% -47.83% 8.32% 6.06% -
ROE 1.73% 1.58% 0.27% 2.74% -1.21% 0.37% 0.20% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 79.85 54.76 41.37 20.66 19.08 33.56 25.98 20.56%
EPS 11.59 9.94 1.69 17.62 -8.82 3.02 1.62 38.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.70 6.29 6.25 6.42 7.26 8.25 8.13 -3.17%
Adjusted Per Share Value based on latest NOSH - 209,689
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 79.85 54.78 41.39 20.66 19.08 33.52 25.85 20.66%
EPS 11.59 9.94 1.69 17.62 -8.82 3.02 1.61 38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.70 6.2924 6.2524 6.4201 7.2597 8.2414 8.0918 -3.09%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 5.31 5.08 4.58 5.10 6.10 6.35 5.78 -
P/RPS 6.65 9.28 11.07 24.68 31.97 18.92 22.25 -18.22%
P/EPS 45.82 51.12 270.33 28.94 -69.19 210.26 356.79 -28.95%
EY 2.18 1.96 0.37 3.45 -1.45 0.48 0.28 40.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.73 0.79 0.84 0.77 0.71 1.79%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 21/09/22 23/09/21 24/09/20 25/09/19 26/09/18 19/09/17 22/09/16 -
Price 5.43 5.02 4.70 5.15 6.14 6.78 5.71 -
P/RPS 6.80 9.17 11.36 24.92 32.18 20.20 21.98 -17.75%
P/EPS 46.85 50.52 277.41 29.23 -69.64 224.50 352.47 -28.55%
EY 2.13 1.98 0.36 3.42 -1.44 0.45 0.28 40.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.75 0.80 0.85 0.82 0.70 2.46%

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