[UMW] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.91%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,951,460 10,315,120 6,858,477 3,359,296 15,816,888 11,766,473 7,808,954 47.08%
PBT 1,435,673 1,121,533 875,892 432,703 2,020,277 1,549,276 953,496 31.27%
Tax -351,461 -265,409 -198,736 -97,534 -431,469 -345,353 -222,919 35.35%
NP 1,084,212 856,124 677,156 335,169 1,588,808 1,203,923 730,577 30.01%
-
NP to SH 652,926 572,103 470,651 219,664 994,296 743,404 444,279 29.17%
-
Tax Rate 24.48% 23.66% 22.69% 22.54% 21.36% 22.29% 23.38% -
Total Cost 12,867,248 9,458,996 6,181,321 3,024,127 14,228,080 10,562,550 7,078,377 48.78%
-
Net Worth 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 4,603,895 23.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 514,049 408,902 116,829 - 584,146 292,073 116,829 167.79%
Div Payout % 78.73% 71.47% 24.82% - 58.75% 39.29% 26.30% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 4,603,895 23.06%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.77% 8.30% 9.87% 9.98% 10.05% 10.23% 9.36% -
ROE 10.38% 11.38% 9.32% 4.33% 20.51% 15.58% 9.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,194.17 882.92 587.05 287.54 1,353.85 1,007.15 668.41 47.08%
EPS 55.89 48.97 40.29 18.80 85.11 63.63 38.03 29.17%
DPS 44.00 35.00 10.00 0.00 50.00 25.00 10.00 167.79%
NAPS 5.3842 4.3014 4.3229 4.338 4.1499 4.0852 3.9407 23.06%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,194.17 882.92 587.05 287.54 1,353.85 1,007.15 668.41 47.08%
EPS 55.89 48.97 40.29 18.80 85.11 63.63 38.03 29.17%
DPS 44.00 35.00 10.00 0.00 50.00 25.00 10.00 167.79%
NAPS 5.3842 4.3014 4.3229 4.338 4.1499 4.0852 3.9407 23.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 12.06 11.82 14.60 13.34 11.94 10.00 9.13 -
P/RPS 1.01 1.34 2.49 4.64 0.88 0.99 1.37 -18.34%
P/EPS 21.58 24.14 36.24 70.95 14.03 15.72 24.01 -6.84%
EY 4.63 4.14 2.76 1.41 7.13 6.36 4.17 7.20%
DY 3.65 2.96 0.68 0.00 4.19 2.50 1.10 121.98%
P/NAPS 2.24 2.75 3.38 3.08 2.88 2.45 2.32 -2.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 30/08/13 23/05/13 26/02/13 23/11/12 16/08/12 -
Price 11.94 12.62 12.58 14.34 12.10 9.94 9.99 -
P/RPS 1.00 1.43 2.14 4.99 0.89 0.99 1.49 -23.28%
P/EPS 21.36 25.77 31.23 76.27 14.22 15.62 26.27 -12.85%
EY 4.68 3.88 3.20 1.31 7.03 6.40 3.81 14.65%
DY 3.69 2.77 0.79 0.00 4.13 2.52 1.00 138.22%
P/NAPS 2.22 2.93 2.91 3.31 2.92 2.43 2.54 -8.56%

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