[UWC] QoQ TTM Result on 31-Oct-2022 [#1]

Stock
[UWC] UWC BERHAD
Announcement Date
20-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 5.81%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
UWC's Result
UWC's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 271,744 334,916 374,502 362,498 345,631 306,430 290,884 -4.44%
PBT 67,870 105,701 139,811 147,223 139,736 124,059 113,278 -28.99%
Tax -14,050 -23,407 -33,109 -34,273 -32,962 -27,742 -22,621 -27.26%
NP 53,820 82,294 106,702 112,950 106,774 96,317 90,657 -29.43%
-
NP to SH 55,016 83,186 107,175 113,154 106,944 96,381 90,709 -28.41%
-
Tax Rate 20.70% 22.14% 23.68% 23.28% 23.59% 22.36% 19.97% -
Total Cost 217,924 252,622 267,800 249,548 238,857 210,113 200,227 5.82%
-
Net Worth 418,633 418,633 418,518 396,491 396,491 363,450 341,255 14.63%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - 32,049 32,049 32,049 32,049 18,380 18,380 -
Div Payout % - 38.53% 29.90% 28.32% 29.97% 19.07% 20.26% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 418,633 418,633 418,518 396,491 396,491 363,450 341,255 14.63%
NOSH 1,101,667 1,101,667 1,101,365 1,101,365 1,101,365 1,101,365 1,100,824 0.05%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 19.81% 24.57% 28.49% 31.16% 30.89% 31.43% 31.17% -
ROE 13.14% 19.87% 25.61% 28.54% 26.97% 26.52% 26.58% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 24.67 30.40 34.00 32.91 31.38 27.82 26.42 -4.47%
EPS 4.99 7.55 9.73 10.27 9.71 8.75 8.24 -28.48%
DPS 0.00 2.91 2.91 2.91 2.91 1.67 1.67 -
NAPS 0.38 0.38 0.38 0.36 0.36 0.33 0.31 14.58%
Adjusted Per Share Value based on latest NOSH - 1,101,365
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 24.68 30.42 34.02 32.93 31.40 27.84 26.42 -4.45%
EPS 5.00 7.56 9.74 10.28 9.71 8.76 8.24 -28.39%
DPS 0.00 2.91 2.91 2.91 2.91 1.67 1.67 -
NAPS 0.3803 0.3803 0.3802 0.3602 0.3602 0.3302 0.31 14.64%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 3.36 3.20 4.05 3.70 3.98 3.22 4.67 -
P/RPS 13.62 10.53 11.91 11.24 12.68 11.57 17.67 -15.97%
P/EPS 67.28 42.38 41.62 36.01 40.99 36.80 56.67 12.15%
EY 1.49 2.36 2.40 2.78 2.44 2.72 1.76 -10.53%
DY 0.00 0.91 0.72 0.79 0.73 0.52 0.36 -
P/NAPS 8.84 8.42 10.66 10.28 11.06 9.76 15.06 -29.96%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 12/09/23 20/06/23 16/03/23 20/12/22 06/09/22 21/06/22 08/03/22 -
Price 3.44 2.93 3.15 4.19 4.00 3.13 3.03 -
P/RPS 13.95 9.64 9.26 12.73 12.75 11.25 11.47 13.98%
P/EPS 68.88 38.80 32.37 40.78 41.19 35.77 36.77 52.13%
EY 1.45 2.58 3.09 2.45 2.43 2.80 2.72 -34.33%
DY 0.00 0.99 0.92 0.69 0.73 0.53 0.55 -
P/NAPS 9.05 7.71 8.29 11.64 11.11 9.48 9.77 -4.98%

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