[UWC] QoQ TTM 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- 13.29%
YoY- 457.61%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 266,512 243,640 219,050 204,552 187,064 132,126 85,216 113.12%
PBT 104,543 86,500 72,630 63,662 57,176 40,189 25,402 155.71%
Tax -22,354 -18,241 -14,864 -14,470 -13,755 -10,078 -6,506 126.84%
NP 82,189 68,259 57,766 49,192 43,421 30,111 18,896 165.27%
-
NP to SH 82,189 68,259 57,766 49,192 43,421 30,111 18,896 165.27%
-
Tax Rate 21.38% 21.09% 20.47% 22.73% 24.06% 25.08% 25.61% -
Total Cost 184,323 175,381 161,284 155,360 143,643 102,015 66,320 97.06%
-
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 11,004 11,004 - - - - -
Div Payout % 13.39% 16.12% 19.05% - - - - -
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 30.84% 28.02% 26.37% 24.05% 23.21% 22.79% 22.17% -
ROE 31.12% 28.85% 25.61% 24.16% 22.76% 16.10% 10.73% -
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 48.44 44.28 39.81 37.18 51.00 36.02 23.23 62.85%
EPS 14.94 12.41 10.50 8.94 11.84 8.21 5.15 102.74%
DPS 2.00 2.00 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 24.21 22.13 19.90 18.58 16.99 12.00 7.74 113.14%
EPS 7.47 6.20 5.25 4.47 3.94 2.74 1.72 165.00%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.2149 0.2049 0.1849 0.1733 0.1699 0.1599 30.89%
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 26.38 14.50 11.43 6.35 7.59 6.05 5.94 168.96%
P/EPS 85.55 51.75 43.34 26.40 32.69 26.56 26.79 116.09%
EY 1.17 1.93 2.31 3.79 3.06 3.77 3.73 -53.67%
DY 0.16 0.31 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 - - -
Price 6.53 7.39 6.56 3.14 2.64 0.00 0.00 -
P/RPS 13.48 16.69 16.48 8.45 5.18 0.00 0.00 -
P/EPS 43.71 59.57 62.48 35.12 22.30 0.00 0.00 -
EY 2.29 1.68 1.60 2.85 4.48 0.00 0.00 -
DY 0.31 0.27 0.30 0.00 0.00 0.00 0.00 -
P/NAPS 13.60 17.19 16.00 8.49 5.08 0.00 0.00 -

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