[UMW] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 0.71%
YoY- 54.74%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 18,264,718 17,728,902 17,518,324 15,814,431 15,252,084 14,763,196 14,603,024 16.07%
PBT 1,403,936 1,453,362 1,002,924 896,458 903,761 892,672 865,156 38.05%
Tax -271,342 -275,136 -188,036 -218,602 -229,502 -200,006 -173,936 34.47%
NP 1,132,593 1,178,226 814,888 677,856 674,258 692,666 691,220 38.94%
-
NP to SH 814,826 876,022 537,840 415,046 412,122 416,790 404,824 59.34%
-
Tax Rate 19.33% 18.93% 18.75% 24.39% 25.39% 22.41% 20.10% -
Total Cost 17,132,125 16,550,676 16,703,436 15,136,575 14,577,825 14,070,530 13,911,804 14.87%
-
Net Worth 4,860,102 4,684,858 4,357,736 4,346,053 4,299,321 4,170,809 4,112,394 11.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 165,897 - - - -
Div Payout % - - - 39.97% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,860,102 4,684,858 4,357,736 4,346,053 4,299,321 4,170,809 4,112,394 11.76%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.20% 6.65% 4.65% 4.29% 4.42% 4.69% 4.73% -
ROE 16.77% 18.70% 12.34% 9.55% 9.59% 9.99% 9.84% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,563.37 1,517.50 1,499.48 1,353.63 1,305.50 1,263.65 1,249.94 16.07%
EPS 69.75 74.98 46.04 35.53 35.28 35.68 34.64 59.38%
DPS 0.00 0.00 0.00 14.20 0.00 0.00 0.00 -
NAPS 4.16 4.01 3.73 3.72 3.68 3.57 3.52 11.76%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,563.37 1,517.50 1,499.48 1,353.63 1,305.50 1,263.65 1,249.94 16.07%
EPS 69.75 74.98 46.04 35.53 35.28 35.68 34.64 59.38%
DPS 0.00 0.00 0.00 14.20 0.00 0.00 0.00 -
NAPS 4.16 4.01 3.73 3.72 3.68 3.57 3.52 11.76%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.76 3.75 3.85 3.47 2.99 3.10 3.29 -
P/RPS 0.30 0.25 0.26 0.26 0.23 0.25 0.26 10.00%
P/EPS 6.82 5.00 8.36 9.77 8.48 8.69 9.49 -19.75%
EY 14.65 20.00 11.96 10.24 11.80 11.51 10.53 24.60%
DY 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 1.14 0.94 1.03 0.93 0.81 0.87 0.93 14.52%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 29/08/23 26/05/23 27/02/23 29/11/22 26/08/22 24/05/22 -
Price 4.90 4.79 3.68 3.93 3.34 3.06 3.35 -
P/RPS 0.31 0.32 0.25 0.29 0.26 0.24 0.27 9.63%
P/EPS 7.03 6.39 7.99 11.06 9.47 8.58 9.67 -19.13%
EY 14.23 15.65 12.51 9.04 10.56 11.66 10.34 23.70%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 0.99 1.06 0.91 0.86 0.95 15.53%

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