[UMCCA] YoY TTM Result on 31-Jul-2015 [#1]

Announcement Date
21-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -0.94%
YoY- -32.28%
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 247,443 290,784 202,025 212,836 259,358 196,749 213,444 2.49%
PBT 28,913 102,012 60,771 58,042 84,353 74,229 95,141 -17.99%
Tax -7,678 -13,560 -10,035 -11,303 -15,338 -10,584 -19,142 -14.11%
NP 21,235 88,452 50,736 46,739 69,015 63,645 75,999 -19.13%
-
NP to SH 23,014 87,499 50,657 46,739 69,015 63,645 75,999 -18.04%
-
Tax Rate 26.56% 13.29% 16.51% 19.47% 18.18% 14.26% 20.12% -
Total Cost 226,208 202,332 151,289 166,097 190,343 133,104 137,445 8.65%
-
Net Worth 1,522,285 1,728,129 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 5.90%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 25,149 64,871 33,460 33,173 53,553 42,932 52,755 -11.61%
Div Payout % 109.28% 74.14% 66.05% 70.98% 77.60% 67.46% 69.42% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,522,285 1,728,129 1,696,761 1,674,835 1,567,804 1,534,104 1,078,632 5.90%
NOSH 209,681 209,470 208,703 208,054 206,834 205,368 203,515 0.49%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 8.58% 30.42% 25.11% 21.96% 26.61% 32.35% 35.61% -
ROE 1.51% 5.06% 2.99% 2.79% 4.40% 4.15% 7.05% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 118.01 138.82 96.80 102.30 125.39 95.80 104.88 1.98%
EPS 10.98 41.77 24.27 22.46 33.37 30.99 37.34 -18.44%
DPS 12.00 31.00 16.00 16.00 26.00 21.00 26.00 -12.08%
NAPS 7.26 8.25 8.13 8.05 7.58 7.47 5.30 5.38%
Adjusted Per Share Value based on latest NOSH - 208,054
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 117.95 138.61 96.30 101.45 123.63 93.78 101.74 2.49%
EPS 10.97 41.71 24.15 22.28 32.90 30.34 36.23 -18.04%
DPS 11.99 30.92 15.95 15.81 25.53 20.46 25.15 -11.60%
NAPS 7.2562 8.2374 8.0879 7.9834 7.4732 7.3126 5.1415 5.90%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 6.10 6.35 5.78 6.14 7.50 7.41 7.60 -
P/RPS 5.17 4.57 5.97 6.00 5.98 7.73 7.25 -5.47%
P/EPS 55.58 15.20 23.81 27.33 22.48 23.91 20.35 18.22%
EY 1.80 6.58 4.20 3.66 4.45 4.18 4.91 -15.39%
DY 1.97 4.88 2.77 2.61 3.47 2.83 3.42 -8.77%
P/NAPS 0.84 0.77 0.71 0.76 0.99 0.99 1.43 -8.48%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 19/09/17 22/09/16 21/09/15 18/09/14 20/09/13 20/09/12 -
Price 6.14 6.78 5.71 5.60 7.00 7.11 7.48 -
P/RPS 5.20 4.88 5.90 5.47 5.58 7.42 7.13 -5.12%
P/EPS 55.94 16.23 23.52 24.93 20.98 22.94 20.03 18.66%
EY 1.79 6.16 4.25 4.01 4.77 4.36 4.99 -15.70%
DY 1.95 4.57 2.80 2.86 3.71 2.95 3.48 -9.19%
P/NAPS 0.85 0.82 0.70 0.70 0.92 0.95 1.41 -8.08%

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