[UWC] QoQ Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[UWC] UWC BERHAD
Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -1.95%
YoY- 84.03%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 310,340 301,020 285,024 294,780 298,620 286,000 219,050 26.06%
PBT 124,352 119,996 114,790 121,185 127,374 114,628 72,629 42.97%
Tax -28,210 -27,836 -23,256 -25,201 -29,478 -27,796 -14,865 53.10%
NP 96,142 92,160 91,534 95,984 97,896 86,832 57,764 40.31%
-
NP to SH 96,240 92,172 91,537 95,984 97,896 86,832 57,764 40.40%
-
Tax Rate 22.69% 23.20% 20.26% 20.80% 23.14% 24.25% 20.47% -
Total Cost 214,198 208,860 193,490 198,796 200,724 199,168 161,286 20.75%
-
Net Worth 341,255 308,177 308,177 286,164 264,095 236,586 225,581 31.68%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 18,380 - - - 11,004 -
Div Payout % - - 20.08% - - - 19.05% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 341,255 308,177 308,177 286,164 264,095 236,586 225,581 31.68%
NOSH 1,100,824 1,100,632 1,100,632 1,100,632 550,200 550,200 550,200 58.58%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 30.98% 30.62% 32.11% 32.56% 32.78% 30.36% 26.37% -
ROE 28.20% 29.91% 29.70% 33.54% 37.07% 36.70% 25.61% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 28.19 27.35 25.90 26.78 54.27 51.98 39.81 -20.50%
EPS 8.74 8.36 8.32 8.72 17.80 15.80 10.50 -11.48%
DPS 0.00 0.00 1.67 0.00 0.00 0.00 2.00 -
NAPS 0.31 0.28 0.28 0.26 0.48 0.43 0.41 -16.96%
Adjusted Per Share Value based on latest NOSH - 1,100,632
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 28.19 27.34 25.89 26.78 27.13 25.98 19.90 26.05%
EPS 8.74 8.37 8.32 8.72 8.89 7.89 5.25 40.33%
DPS 0.00 0.00 1.67 0.00 0.00 0.00 1.00 -
NAPS 0.31 0.2799 0.2799 0.2599 0.2399 0.2149 0.2049 31.68%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 4.67 6.14 5.74 5.98 12.78 6.42 4.55 -
P/RPS 16.57 22.45 22.17 22.33 23.55 12.35 11.43 28.00%
P/EPS 53.42 73.32 69.02 68.57 71.83 40.68 43.34 14.91%
EY 1.87 1.36 1.45 1.46 1.39 2.46 2.31 -13.10%
DY 0.00 0.00 0.29 0.00 0.00 0.00 0.44 -
P/NAPS 15.06 21.93 20.50 23.00 26.63 14.93 11.10 22.48%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 08/03/22 02/12/21 07/09/21 15/06/21 02/03/21 01/12/20 03/09/20 -
Price 3.03 5.81 5.40 5.42 6.51 7.39 6.56 -
P/RPS 10.75 21.24 20.85 20.24 11.99 14.22 16.48 -24.72%
P/EPS 34.66 69.38 64.93 62.15 36.59 46.83 62.48 -32.41%
EY 2.89 1.44 1.54 1.61 2.73 2.14 1.60 48.15%
DY 0.00 0.00 0.31 0.00 0.00 0.00 0.30 -
P/NAPS 9.77 20.75 19.29 20.85 13.56 17.19 16.00 -27.96%

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