[UMW] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 128.48%
YoY- -54.98%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 9,887,590 10,798,686 11,816,924 9,554,565 8,416,336 7,297,852 8,476,772 10.79%
PBT 282,340 390,570 650,792 400,665 218,352 8,442 252,184 7.81%
Tax -101,916 -100,816 -157,372 -77,742 -68,560 -18,996 -56,964 47.32%
NP 180,424 289,754 493,420 322,923 149,792 -10,554 195,220 -5.11%
-
NP to SH 37,686 152,328 389,060 204,600 89,546 -68,244 177,268 -64.34%
-
Tax Rate 36.10% 25.81% 24.18% 19.40% 31.40% 225.02% 22.59% -
Total Cost 9,707,166 10,508,932 11,323,504 9,231,642 8,266,544 7,308,406 8,281,552 11.15%
-
Net Worth 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 3,743,097 2.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 46,731 - - - -
Div Payout % - - - 22.84% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 3,743,097 2.19%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.82% 2.68% 4.18% 3.38% 1.78% -0.14% 2.30% -
ROE 0.97% 3.89% 9.80% 5.29% 2.36% -1.85% 4.74% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 846.33 924.31 1,011.47 817.82 720.40 624.66 725.57 10.79%
EPS 3.23 13.04 33.32 17.51 7.67 -5.84 15.16 -64.29%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.35 3.3966 3.3109 3.2498 3.1553 3.2039 2.19%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 846.33 924.31 1,011.47 817.82 720.40 624.66 725.57 10.79%
EPS 3.23 13.04 33.32 17.51 7.67 -5.84 15.16 -64.29%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.35 3.3966 3.3109 3.2498 3.1553 3.2039 2.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.13 3.16 3.26 3.40 2.51 2.55 2.14 -
P/RPS 0.37 0.34 0.32 0.42 0.35 0.41 0.29 17.61%
P/EPS 97.03 24.24 9.79 19.41 32.75 -43.65 14.10 261.36%
EY 1.03 4.13 10.22 5.15 3.05 -2.29 7.09 -72.33%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.96 1.03 0.77 0.81 0.67 26.18%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 24/05/21 25/02/21 25/11/20 27/08/20 15/06/20 -
Price 3.08 3.20 3.14 2.88 2.68 2.61 2.65 -
P/RPS 0.36 0.35 0.31 0.35 0.37 0.42 0.37 -1.80%
P/EPS 95.48 24.54 9.43 16.45 34.97 -44.68 17.46 210.07%
EY 1.05 4.07 10.61 6.08 2.86 -2.24 5.73 -67.70%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.92 0.87 0.82 0.83 0.83 7.87%

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