[UWC] QoQ Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[UWC] UWC BERHAD
Announcement Date
02-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 12.74%
YoY- 99.58%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 301,020 285,024 294,780 298,620 286,000 219,050 210,192 26.97%
PBT 119,996 114,790 121,185 127,374 114,628 72,629 66,406 48.19%
Tax -27,836 -23,256 -25,201 -29,478 -27,796 -14,865 -14,249 56.08%
NP 92,160 91,534 95,984 97,896 86,832 57,764 52,157 46.00%
-
NP to SH 92,172 91,537 95,984 97,896 86,832 57,764 52,157 46.01%
-
Tax Rate 23.20% 20.26% 20.80% 23.14% 24.25% 20.47% 21.46% -
Total Cost 208,860 193,490 198,796 200,724 199,168 161,286 158,034 20.36%
-
Net Worth 308,177 308,177 286,164 264,095 236,586 225,581 203,574 31.74%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - 18,380 - - - 11,004 - -
Div Payout % - 20.08% - - - 19.05% - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 308,177 308,177 286,164 264,095 236,586 225,581 203,574 31.74%
NOSH 1,100,632 1,100,632 1,100,632 550,200 550,200 550,200 550,200 58.56%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 30.62% 32.11% 32.56% 32.78% 30.36% 26.37% 24.81% -
ROE 29.91% 29.70% 33.54% 37.07% 36.70% 25.61% 25.62% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 27.35 25.90 26.78 54.27 51.98 39.81 38.20 -19.91%
EPS 8.36 8.32 8.72 17.80 15.80 10.50 9.48 -8.01%
DPS 0.00 1.67 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.28 0.28 0.26 0.48 0.43 0.41 0.37 -16.91%
Adjusted Per Share Value based on latest NOSH - 550,200
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 27.34 25.89 26.78 27.13 25.98 19.90 19.09 26.97%
EPS 8.37 8.32 8.72 8.89 7.89 5.25 4.74 45.94%
DPS 0.00 1.67 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2799 0.2799 0.2599 0.2399 0.2149 0.2049 0.1849 31.73%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 6.14 5.74 5.98 12.78 6.42 4.55 2.36 -
P/RPS 22.45 22.17 22.33 23.55 12.35 11.43 6.18 135.75%
P/EPS 73.32 69.02 68.57 71.83 40.68 43.34 24.90 105.03%
EY 1.36 1.45 1.46 1.39 2.46 2.31 4.02 -51.35%
DY 0.00 0.29 0.00 0.00 0.00 0.44 0.00 -
P/NAPS 21.93 20.50 23.00 26.63 14.93 11.10 6.38 127.24%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 02/12/21 07/09/21 15/06/21 02/03/21 01/12/20 03/09/20 04/06/20 -
Price 5.81 5.40 5.42 6.51 7.39 6.56 3.14 -
P/RPS 21.24 20.85 20.24 11.99 14.22 16.48 8.22 87.97%
P/EPS 69.38 64.93 62.15 36.59 46.83 62.48 33.12 63.49%
EY 1.44 1.54 1.61 2.73 2.14 1.60 3.02 -38.88%
DY 0.00 0.31 0.00 0.00 0.00 0.30 0.00 -
P/NAPS 20.75 19.29 20.85 13.56 17.19 16.00 8.49 81.14%

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