[UWC] QoQ Annualized Quarter Result on 30-Apr-2020 [#3]

Stock
[UWC] UWC BERHAD
Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 6.34%
YoY- 49.52%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 298,620 286,000 219,050 210,192 203,696 187,640 144,354 61.99%
PBT 127,374 114,628 72,629 66,406 63,548 59,148 46,191 96.04%
Tax -29,478 -27,796 -14,865 -14,249 -14,498 -14,288 -9,955 105.53%
NP 97,896 86,832 57,764 52,157 49,050 44,860 36,236 93.39%
-
NP to SH 97,896 86,832 57,764 52,157 49,050 44,860 36,236 93.39%
-
Tax Rate 23.14% 24.25% 20.47% 21.46% 22.81% 24.16% 21.55% -
Total Cost 200,724 199,168 161,286 158,034 154,646 142,780 108,118 50.77%
-
Net Worth 264,095 236,586 225,581 203,574 190,735 187,067 176,063 30.87%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - 11,004 - - - - -
Div Payout % - - 19.05% - - - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 264,095 236,586 225,581 203,574 190,735 187,067 176,063 30.87%
NOSH 550,200 550,200 550,200 550,200 366,800 366,800 366,800 30.87%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 32.78% 30.36% 26.37% 24.81% 24.08% 23.91% 25.10% -
ROE 37.07% 36.70% 25.61% 25.62% 25.72% 23.98% 20.58% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 54.27 51.98 39.81 38.20 55.53 51.16 39.35 23.78%
EPS 17.80 15.80 10.50 9.48 13.38 12.24 9.88 47.79%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.43 0.41 0.37 0.52 0.51 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 550,200
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 27.10 25.95 19.88 19.07 18.48 17.03 13.10 61.99%
EPS 8.88 7.88 5.24 4.73 4.45 4.07 3.29 93.27%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2147 0.2047 0.1847 0.1731 0.1697 0.1598 30.83%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 12.78 6.42 4.55 2.36 3.87 2.18 1.38 -
P/RPS 23.55 12.35 11.43 6.18 6.97 4.26 3.51 253.68%
P/EPS 71.83 40.68 43.34 24.90 28.94 17.82 13.97 196.42%
EY 1.39 2.46 2.31 4.02 3.46 5.61 7.16 -66.30%
DY 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
P/NAPS 26.63 14.93 11.10 6.38 7.44 4.27 2.88 337.58%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 02/03/21 01/12/20 03/09/20 04/06/20 05/03/20 15/11/19 03/09/19 -
Price 6.51 7.39 6.56 3.14 2.64 2.68 1.54 -
P/RPS 11.99 14.22 16.48 8.22 4.75 5.24 3.91 110.35%
P/EPS 36.59 46.83 62.48 33.12 19.74 21.91 15.59 76.15%
EY 2.73 2.14 1.60 3.02 5.07 4.56 6.41 -43.24%
DY 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
P/NAPS 13.56 17.19 16.00 8.49 5.08 5.25 3.21 160.17%

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