[UMCCA] YoY TTM Result on 31-Jul-2020 [#1]

Announcement Date
24-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -211.72%
YoY- -228.89%
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 573,010 606,534 426,151 337,438 207,066 247,443 290,784 11.96%
PBT 51,600 146,426 50,394 -30,379 12,397 28,913 102,012 -10.73%
Tax -18,772 -38,615 -21,500 10,968 -969 -7,678 -13,560 5.56%
NP 32,828 107,811 28,894 -19,411 11,428 21,235 88,452 -15.22%
-
NP to SH 38,748 109,356 30,477 -17,621 13,671 23,014 87,499 -12.68%
-
Tax Rate 36.38% 26.37% 42.66% - 7.82% 26.56% 13.29% -
Total Cost 540,182 498,723 397,257 356,849 195,638 226,208 202,332 17.77%
-
Net Worth 1,418,039 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 -3.24%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 25,172 31,465 20,976 16,779 16,775 25,149 64,871 -14.58%
Div Payout % 64.96% 28.77% 68.83% 0.00% 122.71% 109.28% 74.14% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 1,418,039 1,405,453 1,319,448 1,311,057 1,346,217 1,522,285 1,728,129 -3.24%
NOSH 209,769 209,769 209,769 209,769 209,691 209,681 209,470 0.02%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 5.73% 17.77% 6.78% -5.75% 5.52% 8.58% 30.42% -
ROE 2.73% 7.78% 2.31% -1.34% 1.02% 1.51% 5.06% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 273.16 289.14 203.15 160.86 98.75 118.01 138.82 11.93%
EPS 18.47 52.13 14.53 -8.40 6.52 10.98 41.77 -12.71%
DPS 12.00 15.00 10.00 8.00 8.00 12.00 31.00 -14.62%
NAPS 6.76 6.70 6.29 6.25 6.42 7.26 8.25 -3.26%
Adjusted Per Share Value based on latest NOSH - 209,769
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 273.16 289.14 203.15 160.86 98.71 117.96 138.62 11.96%
EPS 18.47 52.13 14.53 -8.40 6.52 10.97 41.71 -12.68%
DPS 12.00 15.00 10.00 8.00 8.00 11.99 30.93 -14.59%
NAPS 6.76 6.70 6.29 6.25 6.4176 7.257 8.2382 -3.24%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 5.30 5.31 5.08 4.58 5.10 6.10 6.35 -
P/RPS 1.94 1.84 2.50 2.85 5.16 5.17 4.57 -13.30%
P/EPS 28.69 10.19 34.96 -54.52 78.23 55.58 15.20 11.16%
EY 3.49 9.82 2.86 -1.83 1.28 1.80 6.58 -10.02%
DY 2.26 2.82 1.97 1.75 1.57 1.97 4.88 -12.03%
P/NAPS 0.78 0.79 0.81 0.73 0.79 0.84 0.77 0.21%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 22/09/23 21/09/22 23/09/21 24/09/20 25/09/19 26/09/18 19/09/17 -
Price 5.10 5.43 5.02 4.70 5.15 6.14 6.78 -
P/RPS 1.87 1.88 2.47 2.92 5.22 5.20 4.88 -14.76%
P/EPS 27.61 10.42 34.55 -55.95 78.99 55.94 16.23 9.25%
EY 3.62 9.60 2.89 -1.79 1.27 1.79 6.16 -8.47%
DY 2.35 2.76 1.99 1.70 1.55 1.95 4.57 -10.48%
P/NAPS 0.75 0.81 0.80 0.75 0.80 0.85 0.82 -1.47%

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