[UMW] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 60.27%
YoY- -19.79%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,240,373 14,932,490 11,252,761 7,550,233 3,583,405 13,951,460 10,315,120 -53.82%
PBT 320,017 1,621,460 1,331,705 901,434 479,379 1,435,673 1,121,533 -56.69%
Tax -84,006 -408,455 -315,951 -215,373 -87,285 -351,461 -265,409 -53.58%
NP 236,011 1,213,005 1,015,754 686,061 392,094 1,084,212 856,124 -57.67%
-
NP to SH 165,154 651,970 574,501 377,505 235,545 652,926 572,103 -56.35%
-
Tax Rate 26.25% 25.19% 23.73% 23.89% 18.21% 24.48% 23.66% -
Total Cost 3,004,362 13,719,485 10,237,007 6,864,172 3,191,311 12,867,248 9,458,996 -53.48%
-
Net Worth 6,602,729 6,580,415 6,643,970 6,542,212 6,415,452 6,290,328 5,025,299 19.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 479,000 292,073 116,829 - 514,049 408,902 -
Div Payout % - 73.47% 50.84% 30.95% - 78.73% 71.47% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,602,729 6,580,415 6,643,970 6,542,212 6,415,452 6,290,328 5,025,299 19.98%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.28% 8.12% 9.03% 9.09% 10.94% 7.77% 8.30% -
ROE 2.50% 9.91% 8.65% 5.77% 3.67% 10.38% 11.38% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 277.36 1,278.15 963.18 646.26 306.72 1,194.17 882.92 -53.82%
EPS 14.14 55.81 49.17 32.31 20.16 55.89 48.97 -56.34%
DPS 0.00 41.00 25.00 10.00 0.00 44.00 35.00 -
NAPS 5.6516 5.6325 5.6869 5.5998 5.4913 5.3842 4.3014 19.98%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 277.36 1,278.15 963.18 646.26 306.72 1,194.17 882.92 -53.82%
EPS 14.14 55.81 49.17 32.31 20.16 55.89 48.97 -56.34%
DPS 0.00 41.00 25.00 10.00 0.00 44.00 35.00 -
NAPS 5.6516 5.6325 5.6869 5.5998 5.4913 5.3842 4.3014 19.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 10.84 10.96 12.26 10.92 10.98 12.06 11.82 -
P/RPS 3.91 0.86 1.27 1.69 3.58 1.01 1.34 104.32%
P/EPS 76.68 19.64 24.93 33.79 54.46 21.58 24.14 116.23%
EY 1.30 5.09 4.01 2.96 1.84 4.63 4.14 -53.83%
DY 0.00 3.74 2.04 0.92 0.00 3.65 2.96 -
P/NAPS 1.92 1.95 2.16 1.95 2.00 2.24 2.75 -21.31%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 26/11/14 27/08/14 23/05/14 26/02/14 21/11/13 -
Price 10.70 11.04 11.30 12.28 10.78 11.94 12.62 -
P/RPS 3.86 0.86 1.17 1.90 3.51 1.00 1.43 93.98%
P/EPS 75.69 19.78 22.98 38.00 53.47 21.36 25.77 105.22%
EY 1.32 5.05 4.35 2.63 1.87 4.68 3.88 -51.29%
DY 0.00 3.71 2.21 0.81 0.00 3.69 2.77 -
P/NAPS 1.89 1.96 1.99 2.19 1.96 2.22 2.93 -25.36%

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