[UWC] QoQ Annualized Quarter Result on 31-Jul-2021 [#4]

Stock
[UWC] UWC BERHAD
Announcement Date
07-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -4.63%
YoY- 58.47%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 323,321 310,340 301,020 285,024 294,780 298,620 286,000 8.54%
PBT 133,545 124,352 119,996 114,790 121,185 127,374 114,628 10.75%
Tax -31,184 -28,210 -27,836 -23,256 -25,201 -29,478 -27,796 7.99%
NP 102,361 96,142 92,160 91,534 95,984 97,896 86,832 11.62%
-
NP to SH 102,442 96,240 92,172 91,537 95,984 97,896 86,832 11.68%
-
Tax Rate 23.35% 22.69% 23.20% 20.26% 20.80% 23.14% 24.25% -
Total Cost 220,960 214,198 208,860 193,490 198,796 200,724 199,168 7.18%
-
Net Worth 363,450 341,255 308,177 308,177 286,164 264,095 236,586 33.24%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - 18,380 - - - -
Div Payout % - - - 20.08% - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 363,450 341,255 308,177 308,177 286,164 264,095 236,586 33.24%
NOSH 1,101,365 1,100,824 1,100,632 1,100,632 1,100,632 550,200 550,200 59.03%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 31.66% 30.98% 30.62% 32.11% 32.56% 32.78% 30.36% -
ROE 28.19% 28.20% 29.91% 29.70% 33.54% 37.07% 36.70% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 29.36 28.19 27.35 25.90 26.78 54.27 51.98 -31.74%
EPS 9.31 8.74 8.36 8.32 8.72 17.80 15.80 -29.78%
DPS 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.28 0.28 0.26 0.48 0.43 -16.21%
Adjusted Per Share Value based on latest NOSH - 1,100,632
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 29.34 28.16 27.32 25.86 26.75 27.10 25.95 8.55%
EPS 9.30 8.73 8.36 8.31 8.71 8.88 7.88 11.71%
DPS 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
NAPS 0.3298 0.3097 0.2796 0.2796 0.2597 0.2396 0.2147 33.23%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 3.22 4.67 6.14 5.74 5.98 12.78 6.42 -
P/RPS 10.97 16.57 22.45 22.17 22.33 23.55 12.35 -7.61%
P/EPS 34.62 53.42 73.32 69.02 68.57 71.83 40.68 -10.22%
EY 2.89 1.87 1.36 1.45 1.46 1.39 2.46 11.37%
DY 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
P/NAPS 9.76 15.06 21.93 20.50 23.00 26.63 14.93 -24.73%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 21/06/22 08/03/22 02/12/21 07/09/21 15/06/21 02/03/21 01/12/20 -
Price 3.13 3.03 5.81 5.40 5.42 6.51 7.39 -
P/RPS 10.66 10.75 21.24 20.85 20.24 11.99 14.22 -17.52%
P/EPS 33.65 34.66 69.38 64.93 62.15 36.59 46.83 -19.82%
EY 2.97 2.89 1.44 1.54 1.61 2.73 2.14 24.49%
DY 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
P/NAPS 9.48 9.77 20.75 19.29 20.85 13.56 17.19 -32.82%

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