[UWC] QoQ 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- 9.64%
YoY- 65.42%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
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 77,810 71,500 61,406 55,796 54,938 46,910 46,908 39.91%
PBT 35,030 28,657 22,825 18,031 16,987 14,787 13,857 85.05%
Tax -7,790 -6,949 -4,177 -3,438 -3,677 -3,572 -3,783 61.50%
NP 27,240 21,708 18,648 14,593 13,310 11,215 10,074 93.50%
-
NP to SH 27,240 21,708 18,648 14,593 13,310 11,215 10,074 93.50%
-
Tax Rate 22.24% 24.25% 18.30% 19.07% 21.65% 24.16% 27.30% -
Total Cost 50,570 49,792 42,758 41,203 41,628 35,695 36,834 23.40%
-
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 % - - 59.01% - - - - -
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 35.01% 30.36% 30.37% 26.15% 24.23% 23.91% 21.48% -
ROE 10.31% 9.18% 8.27% 7.17% 6.98% 6.00% 5.72% -
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 14.14 13.00 11.16 10.14 14.98 12.79 12.79 6.88%
EPS 4.95 3.95 3.39 2.65 3.63 3.06 2.75 47.70%
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 7.06 6.49 5.57 5.06 4.99 4.26 4.26 39.82%
EPS 2.47 1.97 1.69 1.32 1.21 1.02 0.91 93.99%
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 90.37 49.40 40.77 23.27 25.84 17.05 10.79 309.76%
P/EPS 258.13 162.72 134.25 88.98 106.65 71.30 50.25 196.24%
EY 0.39 0.61 0.74 1.12 0.94 1.40 1.99 -66.09%
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 46.03 56.87 58.78 30.96 17.63 20.96 12.04 143.50%
P/EPS 131.49 187.30 193.55 118.39 72.75 87.65 56.07 76.05%
EY 0.76 0.53 0.52 0.84 1.37 1.14 1.78 -43.15%
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