[UMW] QoQ 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- -39.73%
YoY- -43.44%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter 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 3,679,729 3,702,528 3,966,828 3,583,405 3,636,340 3,456,643 -4.21%
PBT 320,017 289,755 430,271 422,055 479,379 314,140 245,641 19.30%
Tax -84,006 -92,504 -100,578 -128,088 -87,285 -86,052 -66,673 16.67%
NP 236,011 197,251 329,693 293,967 392,094 228,088 178,968 20.27%
-
NP to SH 165,154 77,469 196,996 141,960 235,545 80,823 101,452 38.42%
-
Tax Rate 26.25% 31.92% 23.38% 30.35% 18.21% 27.39% 27.14% -
Total Cost 3,004,362 3,482,478 3,372,835 3,672,861 3,191,311 3,408,252 3,277,675 -5.64%
-
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 - 186,927 175,244 116,829 - 105,146 292,073 -
Div Payout % - 241.29% 88.96% 82.30% - 130.09% 287.89% -
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% 5.36% 8.90% 7.41% 10.94% 6.27% 5.18% -
ROE 2.50% 1.18% 2.97% 2.17% 3.67% 1.28% 2.02% -
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 277.36 314.97 316.92 339.54 306.72 311.25 295.87 -4.21%
EPS 14.14 6.63 16.86 12.15 20.16 6.92 8.68 38.48%
DPS 0.00 16.00 15.00 10.00 0.00 9.00 25.00 -
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 277.36 314.97 316.92 339.54 306.72 311.25 295.87 -4.21%
EPS 14.14 6.63 16.86 12.15 20.16 6.92 8.68 38.48%
DPS 0.00 16.00 15.00 10.00 0.00 9.00 25.00 -
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 3.48 3.87 3.22 3.58 3.87 3.99 -1.34%
P/EPS 76.68 165.29 72.71 89.87 54.46 174.33 136.12 -31.81%
EY 1.30 0.61 1.38 1.11 1.84 0.57 0.73 46.97%
DY 0.00 1.46 1.22 0.92 0.00 0.75 2.12 -
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 3.51 3.57 3.62 3.51 3.84 4.27 -6.51%
P/EPS 75.69 166.49 67.02 101.06 53.47 172.59 145.33 -35.29%
EY 1.32 0.60 1.49 0.99 1.87 0.58 0.69 54.16%
DY 0.00 1.45 1.33 0.81 0.00 0.75 1.98 -
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