[UWC] QoQ TTM Result on 31-Jul-2020 [#4]

Stock
[UWC] UWC BERHAD
Announcement Date
03-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- 17.43%
YoY- 205.7%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 282,491 266,512 243,640 219,050 204,552 187,064 132,126 66.03%
PBT 113,714 104,543 86,500 72,630 63,662 57,176 40,189 100.17%
Tax -23,078 -22,354 -18,241 -14,864 -14,470 -13,755 -10,078 73.82%
NP 90,636 82,189 68,259 57,766 49,192 43,421 30,111 108.61%
-
NP to SH 90,636 82,189 68,259 57,766 49,192 43,421 30,111 108.61%
-
Tax Rate 20.29% 21.38% 21.09% 20.47% 22.73% 24.06% 25.08% -
Total Cost 191,855 184,323 175,381 161,284 155,360 143,643 102,015 52.41%
-
Net Worth 286,164 264,095 236,586 225,581 203,574 190,735 187,067 32.79%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 11,004 11,004 11,004 11,004 - - - -
Div Payout % 12.14% 13.39% 16.12% 19.05% - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 286,164 264,095 236,586 225,581 203,574 190,735 187,067 32.79%
NOSH 1,100,632 550,200 550,200 550,200 550,200 366,800 366,800 108.17%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 32.08% 30.84% 28.02% 26.37% 24.05% 23.21% 22.79% -
ROE 31.67% 31.12% 28.85% 25.61% 24.16% 22.76% 16.10% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 25.67 48.44 44.28 39.81 37.18 51.00 36.02 -20.23%
EPS 8.23 14.94 12.41 10.50 8.94 11.84 8.21 0.16%
DPS 1.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.26 0.48 0.43 0.41 0.37 0.52 0.51 -36.20%
Adjusted Per Share Value based on latest NOSH - 550,200
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 25.63 24.18 22.11 19.88 18.56 16.97 11.99 66.01%
EPS 8.22 7.46 6.19 5.24 4.46 3.94 2.73 108.65%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.2597 0.2396 0.2147 0.2047 0.1847 0.1731 0.1697 32.83%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 5.98 12.78 6.42 4.55 2.36 3.87 2.18 -
P/RPS 23.30 26.38 14.50 11.43 6.35 7.59 6.05 145.89%
P/EPS 72.62 85.55 51.75 43.34 26.40 32.69 26.56 95.65%
EY 1.38 1.17 1.93 2.31 3.79 3.06 3.77 -48.86%
DY 0.17 0.16 0.31 0.44 0.00 0.00 0.00 -
P/NAPS 23.00 26.63 14.93 11.10 6.38 7.44 4.27 207.59%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 15/06/21 02/03/21 01/12/20 03/09/20 04/06/20 05/03/20 - -
Price 5.42 6.53 7.39 6.56 3.14 2.64 0.00 -
P/RPS 21.12 13.48 16.69 16.48 8.45 5.18 0.00 -
P/EPS 65.82 43.71 59.57 62.48 35.12 22.30 0.00 -
EY 1.52 2.29 1.68 1.60 2.85 4.48 0.00 -
DY 0.18 0.31 0.27 0.30 0.00 0.00 0.00 -
P/NAPS 20.85 13.60 17.19 16.00 8.49 5.08 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