[UWC] QoQ Annualized Quarter Result on 31-Oct-2020 [#1]

Stock
[UWC] UWC BERHAD
Announcement Date
01-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 50.32%
YoY- 93.56%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 285,024 294,780 298,620 286,000 219,050 210,192 203,696 25.12%
PBT 114,790 121,185 127,374 114,628 72,629 66,406 63,548 48.37%
Tax -23,256 -25,201 -29,478 -27,796 -14,865 -14,249 -14,498 37.07%
NP 91,534 95,984 97,896 86,832 57,764 52,157 49,050 51.63%
-
NP to SH 91,537 95,984 97,896 86,832 57,764 52,157 49,050 51.63%
-
Tax Rate 20.26% 20.80% 23.14% 24.25% 20.47% 21.46% 22.81% -
Total Cost 193,490 198,796 200,724 199,168 161,286 158,034 154,646 16.12%
-
Net Worth 308,177 286,164 264,095 236,586 225,581 203,574 190,735 37.73%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 18,380 - - - 11,004 - - -
Div Payout % 20.08% - - - 19.05% - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 308,177 286,164 264,095 236,586 225,581 203,574 190,735 37.73%
NOSH 1,100,632 1,100,632 550,200 550,200 550,200 550,200 366,800 108.17%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 32.11% 32.56% 32.78% 30.36% 26.37% 24.81% 24.08% -
ROE 29.70% 33.54% 37.07% 36.70% 25.61% 25.62% 25.72% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 25.90 26.78 54.27 51.98 39.81 38.20 55.53 -39.88%
EPS 8.32 8.72 17.80 15.80 10.50 9.48 13.38 -27.16%
DPS 1.67 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.28 0.26 0.48 0.43 0.41 0.37 0.52 -33.83%
Adjusted Per Share Value based on latest NOSH - 550,200
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 25.86 26.75 27.10 25.95 19.88 19.07 18.48 25.13%
EPS 8.31 8.71 8.88 7.88 5.24 4.73 4.45 51.70%
DPS 1.67 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2796 0.2597 0.2396 0.2147 0.2047 0.1847 0.1731 37.70%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 5.74 5.98 12.78 6.42 4.55 2.36 3.87 -
P/RPS 22.17 22.33 23.55 12.35 11.43 6.18 6.97 116.43%
P/EPS 69.02 68.57 71.83 40.68 43.34 24.90 28.94 78.59%
EY 1.45 1.46 1.39 2.46 2.31 4.02 3.46 -44.02%
DY 0.29 0.00 0.00 0.00 0.44 0.00 0.00 -
P/NAPS 20.50 23.00 26.63 14.93 11.10 6.38 7.44 96.66%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 07/09/21 15/06/21 02/03/21 01/12/20 03/09/20 04/06/20 05/03/20 -
Price 5.40 5.42 6.51 7.39 6.56 3.14 2.64 -
P/RPS 20.85 20.24 11.99 14.22 16.48 8.22 4.75 168.32%
P/EPS 64.93 62.15 36.59 46.83 62.48 33.12 19.74 121.33%
EY 1.54 1.61 2.73 2.14 1.60 3.02 5.07 -54.84%
DY 0.31 0.00 0.00 0.00 0.30 0.00 0.00 -
P/NAPS 19.29 20.85 13.56 17.19 16.00 8.49 5.08 143.59%

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