[UMW] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -16.12%
YoY- 198.33%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,456,643 3,499,181 3,359,296 4,050,415 3,957,519 4,108,917 3,700,037 -4.43%
PBT 245,641 443,189 432,703 471,001 595,780 516,784 436,712 -31.83%
Tax -66,673 -101,202 -97,534 -86,116 -122,434 -132,073 -90,846 -18.62%
NP 178,968 341,987 335,169 384,885 473,346 384,711 345,866 -35.52%
-
NP to SH 101,452 250,987 219,664 250,892 299,125 224,245 220,034 -40.28%
-
Tax Rate 27.14% 22.83% 22.54% 18.28% 20.55% 25.56% 20.80% -
Total Cost 3,277,675 3,157,194 3,024,127 3,665,530 3,484,173 3,724,206 3,354,171 -1.52%
-
Net Worth 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 4,603,895 4,466,621 8.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 292,073 116,829 - 292,073 175,244 116,829 - -
Div Payout % 287.89% 46.55% - 116.41% 58.59% 52.10% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 4,603,895 4,466,621 8.16%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.18% 9.77% 9.98% 9.50% 11.96% 9.36% 9.35% -
ROE 2.02% 4.97% 4.33% 5.17% 6.27% 4.87% 4.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 295.87 299.51 287.54 346.69 338.74 351.70 316.70 -4.43%
EPS 8.68 21.48 18.80 21.48 25.60 19.19 18.83 -40.29%
DPS 25.00 10.00 0.00 25.00 15.00 10.00 0.00 -
NAPS 4.3014 4.3229 4.338 4.1499 4.0852 3.9407 3.8232 8.16%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 295.87 299.51 287.54 346.69 338.74 351.70 316.70 -4.43%
EPS 8.68 21.48 18.80 21.48 25.60 19.19 18.83 -40.29%
DPS 25.00 10.00 0.00 25.00 15.00 10.00 0.00 -
NAPS 4.3014 4.3229 4.338 4.1499 4.0852 3.9407 3.8232 8.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 11.82 14.60 13.34 11.94 10.00 9.13 7.30 -
P/RPS 3.99 4.87 4.64 3.44 2.95 2.60 2.30 44.32%
P/EPS 136.12 67.96 70.95 55.60 39.06 47.57 38.76 130.86%
EY 0.73 1.47 1.41 1.80 2.56 2.10 2.58 -56.86%
DY 2.12 0.68 0.00 2.09 1.50 1.10 0.00 -
P/NAPS 2.75 3.38 3.08 2.88 2.45 2.32 1.91 27.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 23/05/13 26/02/13 23/11/12 16/08/12 29/05/12 -
Price 12.62 12.58 14.34 12.10 9.94 9.99 7.85 -
P/RPS 4.27 4.20 4.99 3.49 2.93 2.84 2.48 43.60%
P/EPS 145.33 58.56 76.27 56.34 38.82 52.05 41.68 129.76%
EY 0.69 1.71 1.31 1.77 2.58 1.92 2.40 -56.40%
DY 1.98 0.79 0.00 2.07 1.51 1.00 0.00 -
P/NAPS 2.93 2.91 3.31 2.92 2.43 2.54 2.05 26.85%

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