[UMW] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -75.26%
YoY- -57.91%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 14,763,196 14,603,024 11,060,803 9,887,590 10,798,686 11,816,924 9,554,565 33.75%
PBT 892,672 865,156 482,750 282,340 390,570 650,792 400,665 70.83%
Tax -200,006 -173,936 32,898 -101,916 -100,816 -157,372 -77,742 88.08%
NP 692,666 691,220 515,648 180,424 289,754 493,420 322,923 66.55%
-
NP to SH 416,790 404,824 268,230 37,686 152,328 389,060 204,600 60.90%
-
Tax Rate 22.41% 20.10% -6.81% 36.10% 25.81% 24.18% 19.40% -
Total Cost 14,070,530 13,911,804 10,545,155 9,707,166 10,508,932 11,323,504 9,231,642 32.54%
-
Net Worth 4,170,809 4,112,394 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 5.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 67,761 - - - 46,731 -
Div Payout % - - 25.26% - - - 22.84% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 4,170,809 4,112,394 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 5.16%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.69% 4.73% 4.66% 1.82% 2.68% 4.18% 3.38% -
ROE 9.99% 9.84% 6.52% 0.97% 3.89% 9.80% 5.29% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,263.65 1,249.94 946.75 846.33 924.31 1,011.47 817.82 33.75%
EPS 35.68 34.64 22.96 3.23 13.04 33.32 17.51 60.93%
DPS 0.00 0.00 5.80 0.00 0.00 0.00 4.00 -
NAPS 3.57 3.52 3.52 3.31 3.35 3.3966 3.3109 5.16%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,263.65 1,249.94 946.75 846.33 924.31 1,011.47 817.82 33.75%
EPS 35.68 34.64 22.96 3.23 13.04 33.32 17.51 60.93%
DPS 0.00 0.00 5.80 0.00 0.00 0.00 4.00 -
NAPS 3.57 3.52 3.52 3.31 3.35 3.3966 3.3109 5.16%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.10 3.29 2.97 3.13 3.16 3.26 3.40 -
P/RPS 0.25 0.26 0.31 0.37 0.34 0.32 0.42 -29.30%
P/EPS 8.69 9.49 12.94 97.03 24.24 9.79 19.41 -41.56%
EY 11.51 10.53 7.73 1.03 4.13 10.22 5.15 71.19%
DY 0.00 0.00 1.95 0.00 0.00 0.00 1.18 -
P/NAPS 0.87 0.93 0.84 0.95 0.94 0.96 1.03 -10.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 24/05/22 25/02/22 29/11/21 26/08/21 24/05/21 25/02/21 -
Price 3.06 3.35 3.10 3.08 3.20 3.14 2.88 -
P/RPS 0.24 0.27 0.33 0.36 0.35 0.31 0.35 -22.29%
P/EPS 8.58 9.67 13.50 95.48 24.54 9.43 16.45 -35.28%
EY 11.66 10.34 7.41 1.05 4.07 10.61 6.08 54.54%
DY 0.00 0.00 1.87 0.00 0.00 0.00 1.39 -
P/NAPS 0.86 0.95 0.88 0.93 0.96 0.92 0.87 -0.76%

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