[UMW] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
15-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -77.89%
YoY- -48.77%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,242,313 2,663,326 1,529,733 2,119,193 3,115,661 2,882,665 2,966,016 6.08%
PBT 236,901 159,543 -58,825 63,046 311,671 150,305 152,135 34.16%
Tax -26,322 -41,922 4,743 -14,241 -38,750 -19,083 -38,382 -22.14%
NP 210,579 117,621 -54,082 48,805 272,921 131,222 113,753 50.48%
-
NP to SH 137,440 101,282 -78,439 44,317 200,460 110,293 57,189 78.94%
-
Tax Rate 11.11% 26.28% - 22.59% 12.43% 12.70% 25.23% -
Total Cost 3,031,734 2,545,705 1,583,815 2,070,388 2,842,740 2,751,443 2,852,263 4.13%
-
Net Worth 3,868,104 3,796,721 3,686,317 3,743,097 3,692,626 3,549,627 3,451,140 7.86%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 46,731 - - - 23,365 46,731 - -
Div Payout % 34.00% - - - 11.66% 42.37% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,868,104 3,796,721 3,686,317 3,743,097 3,692,626 3,549,627 3,451,140 7.86%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.49% 4.42% -3.54% 2.30% 8.76% 4.55% 3.84% -
ROE 3.55% 2.67% -2.13% 1.18% 5.43% 3.11% 1.66% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 277.53 227.97 130.94 181.39 266.68 246.74 253.88 6.08%
EPS 11.76 8.67 -6.71 3.79 17.15 9.44 4.90 78.78%
DPS 4.00 0.00 0.00 0.00 2.00 4.00 0.00 -
NAPS 3.3109 3.2498 3.1553 3.2039 3.1607 3.0383 2.954 7.86%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 277.53 227.97 130.94 181.39 266.68 246.74 253.88 6.08%
EPS 11.76 8.67 -6.71 3.79 17.15 9.44 4.90 78.78%
DPS 4.00 0.00 0.00 0.00 2.00 4.00 0.00 -
NAPS 3.3109 3.2498 3.1553 3.2039 3.1607 3.0383 2.954 7.86%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.40 2.51 2.55 2.14 4.49 4.88 5.40 -
P/RPS 1.23 1.10 1.95 1.18 1.68 1.98 2.13 -30.53%
P/EPS 28.90 28.95 -37.98 56.42 26.17 51.69 110.31 -58.88%
EY 3.46 3.45 -2.63 1.77 3.82 1.93 0.91 142.62%
DY 1.18 0.00 0.00 0.00 0.45 0.82 0.00 -
P/NAPS 1.03 0.77 0.81 0.67 1.42 1.61 1.83 -31.71%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 15/06/20 27/02/20 28/11/19 20/11/19 -
Price 2.88 2.68 2.61 2.65 3.23 4.40 4.50 -
P/RPS 1.04 1.18 1.99 1.46 1.21 1.78 1.77 -29.73%
P/EPS 24.48 30.91 -38.87 69.86 18.82 46.61 91.93 -58.44%
EY 4.08 3.23 -2.57 1.43 5.31 2.15 1.09 140.11%
DY 1.39 0.00 0.00 0.00 0.62 0.91 0.00 -
P/NAPS 0.87 0.82 0.83 0.83 1.02 1.45 1.52 -30.94%

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