[UMW] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -60.85%
YoY- 323.21%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 14,603,024 11,060,803 9,887,590 10,798,686 11,816,924 9,554,565 8,416,336 44.44%
PBT 865,156 482,750 282,340 390,570 650,792 400,665 218,352 150.60%
Tax -173,936 32,898 -101,916 -100,816 -157,372 -77,742 -68,560 86.11%
NP 691,220 515,648 180,424 289,754 493,420 322,923 149,792 177.43%
-
NP to SH 404,824 268,230 37,686 152,328 389,060 204,600 89,546 173.66%
-
Tax Rate 20.10% -6.81% 36.10% 25.81% 24.18% 19.40% 31.40% -
Total Cost 13,911,804 10,545,155 9,707,166 10,508,932 11,323,504 9,231,642 8,266,544 41.52%
-
Net Worth 4,112,394 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 5.47%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 67,761 - - - 46,731 - -
Div Payout % - 25.26% - - - 22.84% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 4,112,394 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 5.47%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.73% 4.66% 1.82% 2.68% 4.18% 3.38% 1.78% -
ROE 9.84% 6.52% 0.97% 3.89% 9.80% 5.29% 2.36% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,249.94 946.75 846.33 924.31 1,011.47 817.82 720.40 44.44%
EPS 34.64 22.96 3.23 13.04 33.32 17.51 7.67 173.47%
DPS 0.00 5.80 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.52 3.52 3.31 3.35 3.3966 3.3109 3.2498 5.47%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,249.94 946.75 846.33 924.31 1,011.47 817.82 720.40 44.44%
EPS 34.64 22.96 3.23 13.04 33.32 17.51 7.67 173.47%
DPS 0.00 5.80 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.52 3.52 3.31 3.35 3.3966 3.3109 3.2498 5.47%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.29 2.97 3.13 3.16 3.26 3.40 2.51 -
P/RPS 0.26 0.31 0.37 0.34 0.32 0.42 0.35 -17.99%
P/EPS 9.49 12.94 97.03 24.24 9.79 19.41 32.75 -56.24%
EY 10.53 7.73 1.03 4.13 10.22 5.15 3.05 128.60%
DY 0.00 1.95 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 0.93 0.84 0.95 0.94 0.96 1.03 0.77 13.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 29/11/21 26/08/21 24/05/21 25/02/21 25/11/20 -
Price 3.35 3.10 3.08 3.20 3.14 2.88 2.68 -
P/RPS 0.27 0.33 0.36 0.35 0.31 0.35 0.37 -18.96%
P/EPS 9.67 13.50 95.48 24.54 9.43 16.45 34.97 -57.58%
EY 10.34 7.41 1.05 4.07 10.61 6.08 2.86 135.74%
DY 0.00 1.87 0.00 0.00 0.00 1.39 0.00 -
P/NAPS 0.95 0.88 0.93 0.96 0.92 0.87 0.82 10.31%

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