[UMW] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 14.13%
YoY- -34.33%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,252,761 7,550,233 3,583,405 13,951,460 10,315,120 6,858,477 3,359,296 123.71%
PBT 1,331,705 901,434 479,379 1,435,673 1,121,533 875,892 432,703 111.43%
Tax -315,951 -215,373 -87,285 -351,461 -265,409 -198,736 -97,534 118.77%
NP 1,015,754 686,061 392,094 1,084,212 856,124 677,156 335,169 109.27%
-
NP to SH 574,501 377,505 235,545 652,926 572,103 470,651 219,664 89.71%
-
Tax Rate 23.73% 23.89% 18.21% 24.48% 23.66% 22.69% 22.54% -
Total Cost 10,237,007 6,864,172 3,191,311 12,867,248 9,458,996 6,181,321 3,024,127 125.28%
-
Net Worth 6,643,970 6,542,212 6,415,452 6,290,328 5,025,299 5,050,417 5,068,058 19.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 292,073 116,829 - 514,049 408,902 116,829 - -
Div Payout % 50.84% 30.95% - 78.73% 71.47% 24.82% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 6,643,970 6,542,212 6,415,452 6,290,328 5,025,299 5,050,417 5,068,058 19.76%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.03% 9.09% 10.94% 7.77% 8.30% 9.87% 9.98% -
ROE 8.65% 5.77% 3.67% 10.38% 11.38% 9.32% 4.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 963.18 646.26 306.72 1,194.17 882.92 587.05 287.54 123.71%
EPS 49.17 32.31 20.16 55.89 48.97 40.29 18.80 89.71%
DPS 25.00 10.00 0.00 44.00 35.00 10.00 0.00 -
NAPS 5.6869 5.5998 5.4913 5.3842 4.3014 4.3229 4.338 19.76%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 963.18 646.26 306.72 1,194.17 882.92 587.05 287.54 123.71%
EPS 49.17 32.31 20.16 55.89 48.97 40.29 18.80 89.71%
DPS 25.00 10.00 0.00 44.00 35.00 10.00 0.00 -
NAPS 5.6869 5.5998 5.4913 5.3842 4.3014 4.3229 4.338 19.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 12.26 10.92 10.98 12.06 11.82 14.60 13.34 -
P/RPS 1.27 1.69 3.58 1.01 1.34 2.49 4.64 -57.81%
P/EPS 24.93 33.79 54.46 21.58 24.14 36.24 70.95 -50.17%
EY 4.01 2.96 1.84 4.63 4.14 2.76 1.41 100.60%
DY 2.04 0.92 0.00 3.65 2.96 0.68 0.00 -
P/NAPS 2.16 1.95 2.00 2.24 2.75 3.38 3.08 -21.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 23/05/14 26/02/14 21/11/13 30/08/13 23/05/13 -
Price 11.30 12.28 10.78 11.94 12.62 12.58 14.34 -
P/RPS 1.17 1.90 3.51 1.00 1.43 2.14 4.99 -61.94%
P/EPS 22.98 38.00 53.47 21.36 25.77 31.23 76.27 -55.02%
EY 4.35 2.63 1.87 4.68 3.88 3.20 1.31 122.41%
DY 2.21 0.81 0.00 3.69 2.77 0.79 0.00 -
P/NAPS 1.99 2.19 1.96 2.22 2.93 2.91 3.31 -28.74%

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