[UMW] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.19%
YoY- 33.01%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 8,416,336 7,297,852 8,476,772 11,739,145 11,497,978 11,481,638 11,099,212 -16.80%
PBT 218,352 8,442 252,184 754,787 590,821 585,622 562,704 -46.70%
Tax -68,560 -18,996 -56,964 -126,050 -116,400 -136,434 -119,340 -30.82%
NP 149,792 -10,554 195,220 628,737 474,421 449,188 443,364 -51.39%
-
NP to SH 89,546 -68,244 177,268 454,444 338,645 287,382 346,008 -59.28%
-
Tax Rate 31.40% 225.02% 22.59% 16.70% 19.70% 23.30% 21.21% -
Total Cost 8,266,544 7,308,406 8,281,552 11,110,408 11,023,557 11,032,450 10,655,848 -15.53%
-
Net Worth 3,796,721 3,686,317 3,743,097 3,692,626 3,549,627 3,451,140 3,421,582 7.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 70,097 62,309 - - -
Div Payout % - - - 15.42% 18.40% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,796,721 3,686,317 3,743,097 3,692,626 3,549,627 3,451,140 3,421,582 7.16%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.78% -0.14% 2.30% 5.36% 4.13% 3.91% 3.99% -
ROE 2.36% -1.85% 4.74% 12.31% 9.54% 8.33% 10.11% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 720.40 624.66 725.57 1,004.81 984.17 982.77 950.04 -16.80%
EPS 7.67 -5.84 15.16 38.90 28.99 24.60 29.60 -59.25%
DPS 0.00 0.00 0.00 6.00 5.33 0.00 0.00 -
NAPS 3.2498 3.1553 3.2039 3.1607 3.0383 2.954 2.9287 7.16%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 720.40 624.66 725.57 1,004.81 984.17 982.77 950.04 -16.80%
EPS 7.67 -5.84 15.16 38.90 28.99 24.60 29.60 -59.25%
DPS 0.00 0.00 0.00 6.00 5.33 0.00 0.00 -
NAPS 3.2498 3.1553 3.2039 3.1607 3.0383 2.954 2.9287 7.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.51 2.55 2.14 4.49 4.88 5.40 5.73 -
P/RPS 0.35 0.41 0.29 0.45 0.50 0.55 0.60 -30.11%
P/EPS 32.75 -43.65 14.10 11.54 16.84 21.95 19.35 41.88%
EY 3.05 -2.29 7.09 8.66 5.94 4.56 5.17 -29.59%
DY 0.00 0.00 0.00 1.34 1.09 0.00 0.00 -
P/NAPS 0.77 0.81 0.67 1.42 1.61 1.83 1.96 -46.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 15/06/20 27/02/20 28/11/19 20/11/19 21/05/19 -
Price 2.68 2.61 2.65 3.23 4.40 4.50 5.45 -
P/RPS 0.37 0.42 0.37 0.32 0.45 0.46 0.57 -24.97%
P/EPS 34.97 -44.68 17.46 8.30 15.18 18.29 18.40 53.25%
EY 2.86 -2.24 5.73 12.04 6.59 5.47 5.43 -34.70%
DY 0.00 0.00 0.00 1.86 1.21 0.00 0.00 -
P/NAPS 0.82 0.83 0.83 1.02 1.45 1.52 1.86 -41.98%

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