[UMW] QoQ 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- -20.33%
YoY- -67.79%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,702,528 3,966,828 3,583,405 3,636,340 3,456,643 3,499,181 3,359,296 6.69%
PBT 430,271 422,055 479,379 314,140 245,641 443,189 432,703 -0.37%
Tax -100,578 -128,088 -87,285 -86,052 -66,673 -101,202 -97,534 2.06%
NP 329,693 293,967 392,094 228,088 178,968 341,987 335,169 -1.09%
-
NP to SH 196,996 141,960 235,545 80,823 101,452 250,987 219,664 -6.99%
-
Tax Rate 23.38% 30.35% 18.21% 27.39% 27.14% 22.83% 22.54% -
Total Cost 3,372,835 3,672,861 3,191,311 3,408,252 3,277,675 3,157,194 3,024,127 7.53%
-
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 175,244 116,829 - 105,146 292,073 116,829 - -
Div Payout % 88.96% 82.30% - 130.09% 287.89% 46.55% - -
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 8.90% 7.41% 10.94% 6.27% 5.18% 9.77% 9.98% -
ROE 2.97% 2.17% 3.67% 1.28% 2.02% 4.97% 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 316.92 339.54 306.72 311.25 295.87 299.51 287.54 6.69%
EPS 16.86 12.15 20.16 6.92 8.68 21.48 18.80 -6.99%
DPS 15.00 10.00 0.00 9.00 25.00 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 316.92 339.54 306.72 311.25 295.87 299.51 287.54 6.69%
EPS 16.86 12.15 20.16 6.92 8.68 21.48 18.80 -6.99%
DPS 15.00 10.00 0.00 9.00 25.00 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 3.87 3.22 3.58 3.87 3.99 4.87 4.64 -11.38%
P/EPS 72.71 89.87 54.46 174.33 136.12 67.96 70.95 1.64%
EY 1.38 1.11 1.84 0.57 0.73 1.47 1.41 -1.42%
DY 1.22 0.92 0.00 0.75 2.12 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 3.57 3.62 3.51 3.84 4.27 4.20 4.99 -19.99%
P/EPS 67.02 101.06 53.47 172.59 145.33 58.56 76.27 -8.25%
EY 1.49 0.99 1.87 0.58 0.69 1.71 1.31 8.95%
DY 1.33 0.81 0.00 0.75 1.98 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