[UMW] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

25-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -111.45%

YoY- -105.7%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	11,905,831	12,631,876	13,400,374	14,441,583	13,938,575	14,107,924	14,589,458	-12.64%
YoY %	-5.75%	-5.73%	-7.21%	3.61%	-1.20%	-3.30%	-	-
Horiz. %	81.61%	86.58%	91.85%	98.99%	95.54%	96.70%	100.00%	-
PBT	-188,936	-128,112	-29,293	269,652	889,635	1,247,667	1,462,098	-
YoY %	-47.48%	-337.35%	-110.86%	-69.69%	-28.70%	-14.67%	-	-
Horiz. %	-12.92%	-8.76%	-2.00%	18.44%	60.85%	85.33%	100.00%	-
Tax	-377,687	-247,723	-209,459	-267,460	-295,104	-351,355	-405,176	-4.56%
YoY %	-52.46%	-18.27%	21.69%	9.37%	16.01%	13.28%	-	-
Horiz. %	93.22%	61.14%	51.70%	66.01%	72.83%	86.72%	100.00%	-
NP	-566,623	-375,835	-238,752	2,192	594,531	896,312	1,056,922	-
YoY %	-50.76%	-57.42%	-10,991.97%	-99.63%	-33.67%	-15.20%	-	-
Horiz. %	-53.61%	-35.56%	-22.59%	0.21%	56.25%	84.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-408,661	-266,310	-185,745	-37,171	324,584	508,057	581,579	-
YoY %	-53.45%	-43.37%	-399.70%	-111.45%	-36.11%	-12.64%	-	-
Horiz. %	-70.27%	-45.79%	-31.94%	-6.39%	55.81%	87.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	99.19%	33.17%	28.16%	27.71%	-
YoY %	-	-	-	199.04%	17.79%	1.62%	-	-
Horiz. %	-	-	-	357.96%	119.70%	101.62%	100.00%	-
Total Cost	12,472,454	13,007,711	13,639,126	14,439,391	13,344,044	13,211,612	13,532,536	-5.27%
YoY %	-4.11%	-4.63%	-5.54%	8.21%	1.00%	-2.37%	-	-
Horiz. %	92.17%	96.12%	100.79%	106.70%	98.61%	97.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,243,427	6,361,661	6,344,887	6,397,808	6,800,203	6,714,632	6,602,729	-3.65%
YoY %	-1.86%	0.26%	-0.83%	-5.92%	1.27%	1.69%	-	-
Horiz. %	94.56%	96.35%	96.09%	96.90%	102.99%	101.69%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	116,846	116,846	233,634	233,634	303,715	478,959	479,000	-60.85%
YoY %	0.00%	-49.99%	0.00%	-23.07%	-36.59%	-0.01%	-	-
Horiz. %	24.39%	24.39%	48.78%	48.78%	63.41%	99.99%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	93.57%	94.27%	82.36%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-0.74%	14.46%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	113.61%	114.46%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	6,243,427	6,361,661	6,344,887	6,397,808	6,800,203	6,714,632	6,602,729	-3.65%
YoY %	-1.86%	0.26%	-0.83%	-5.92%	1.27%	1.69%	-	-
Horiz. %	94.56%	96.35%	96.09%	96.90%	102.99%	101.69%	100.00%	-
NOSH	1,168,293	1,168,293	1,168,293	1,168,293	1,168,293	1,168,293	1,168,293	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	-4.76%	-2.98%	-1.78%	0.02%	4.27%	6.35%	7.24%	-
YoY %	-59.73%	-67.42%	-9,000.00%	-99.53%	-32.76%	-12.29%	-	-
Horiz. %	-65.75%	-41.16%	-24.59%	0.28%	58.98%	87.71%	100.00%	-
ROE	-6.55%	-4.19%	-2.93%	-0.58%	4.77%	7.57%	8.81%	-
YoY %	-56.32%	-43.00%	-405.17%	-112.16%	-36.99%	-14.07%	-	-
Horiz. %	-74.35%	-47.56%	-33.26%	-6.58%	54.14%	85.93%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	1,019.35	1,083.30	1,147.00	1,235.95	1,195.65	1,207.99	1,248.78	-12.62%
YoY %	-5.90%	-5.55%	-7.20%	3.37%	-1.02%	-3.27%	-	-
Horiz. %	81.63%	86.75%	91.85%	98.97%	95.75%	96.73%	100.00%	-
EPS	-34.99	-22.84	-15.90	-3.18	27.84	43.50	49.78	-
YoY %	-53.20%	-43.65%	-400.00%	-111.42%	-36.00%	-12.62%	-	-
Horiz. %	-70.29%	-45.88%	-31.94%	-6.39%	55.93%	87.38%	100.00%	-
DPS	10.00	10.00	20.00	20.00	26.00	41.00	41.00	-60.86%
YoY %	0.00%	-50.00%	0.00%	-23.08%	-36.59%	0.00%	-	-
Horiz. %	24.39%	24.39%	48.78%	48.78%	63.41%	100.00%	100.00%	-
NAPS	5.3455	5.4557	5.4309	5.4754	5.8332	5.7494	5.6516	-3.63%
YoY %	-2.02%	0.46%	-0.81%	-6.13%	1.46%	1.73%	-	-
Horiz. %	94.58%	96.53%	96.09%	96.88%	103.21%	101.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	1,019.08	1,081.22	1,147.00	1,236.13	1,193.07	1,207.57	1,248.78	-12.64%
YoY %	-5.75%	-5.73%	-7.21%	3.61%	-1.20%	-3.30%	-	-
Horiz. %	81.61%	86.58%	91.85%	98.99%	95.54%	96.70%	100.00%	-
EPS	-34.98	-22.79	-15.90	-3.18	27.78	43.49	49.78	-
YoY %	-53.49%	-43.33%	-400.00%	-111.45%	-36.12%	-12.64%	-	-
Horiz. %	-70.27%	-45.78%	-31.94%	-6.39%	55.81%	87.36%	100.00%	-
DPS	10.00	10.00	20.00	20.00	26.00	41.00	41.00	-60.86%
YoY %	0.00%	-50.00%	0.00%	-23.08%	-36.59%	0.00%	-	-
Horiz. %	24.39%	24.39%	48.78%	48.78%	63.41%	100.00%	100.00%	-
NAPS	5.3441	5.4453	5.4309	5.4762	5.8206	5.7474	5.6516	-3.65%
YoY %	-1.86%	0.27%	-0.83%	-5.92%	1.27%	1.70%	-	-
Horiz. %	94.56%	96.35%	96.09%	96.90%	102.99%	101.70%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	5.83	5.73	6.87	7.87	7.52	10.14	10.84	-
P/RPS	0.57	0.53	0.60	0.64	0.63	0.84	0.87	-24.50%
YoY %	7.55%	-11.67%	-6.25%	1.59%	-25.00%	-3.45%	-	-
Horiz. %	65.52%	60.92%	68.97%	73.56%	72.41%	96.55%	100.00%	-
P/EPS	-16.66	-25.09	-43.21	-247.39	27.01	23.31	21.78	-
YoY %	33.60%	41.93%	82.53%	-1,015.92%	15.87%	7.02%	-	-
Horiz. %	-76.49%	-115.20%	-198.39%	-1,135.86%	124.01%	107.02%	100.00%	-
EY	-6.00	-3.99	-2.31	-0.40	3.70	4.29	4.59	-
YoY %	-50.38%	-72.73%	-477.50%	-110.81%	-13.75%	-6.54%	-	-
Horiz. %	-130.72%	-86.93%	-50.33%	-8.71%	80.61%	93.46%	100.00%	-
DY	1.72	1.75	2.91	2.54	3.46	4.04	3.78	-40.75%
YoY %	-1.71%	-39.86%	14.57%	-26.59%	-14.36%	6.88%	-	-
Horiz. %	45.50%	46.30%	76.98%	67.20%	91.53%	106.88%	100.00%	-
P/NAPS	1.09	1.05	1.26	1.44	1.29	1.76	1.92	-31.36%
YoY %	3.81%	-16.67%	-12.50%	11.63%	-26.70%	-8.33%	-	-
Horiz. %	56.77%	54.69%	65.62%	75.00%	67.19%	91.67%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	29/08/16	24/05/16	25/02/16	26/11/15	26/08/15	26/05/15	-
Price	4.87	5.85	5.40	6.95	8.28	8.49	10.70	-
P/RPS	0.48	0.54	0.47	0.56	0.69	0.70	0.86	-32.13%
YoY %	-11.11%	14.89%	-16.07%	-18.84%	-1.43%	-18.60%	-	-
Horiz. %	55.81%	62.79%	54.65%	65.12%	80.23%	81.40%	100.00%	-
P/EPS	-13.92	-25.61	-33.96	-218.47	29.74	19.52	21.49	-
YoY %	45.65%	24.59%	84.46%	-834.60%	52.36%	-9.17%	-	-
Horiz. %	-64.77%	-119.17%	-158.03%	-1,016.61%	138.39%	90.83%	100.00%	-
EY	-7.18	-3.90	-2.94	-0.46	3.36	5.12	4.65	-
YoY %	-84.10%	-32.65%	-539.13%	-113.69%	-34.38%	10.11%	-	-
Horiz. %	-154.41%	-83.87%	-63.23%	-9.89%	72.26%	110.11%	100.00%	-
DY	2.05	1.71	3.70	2.88	3.14	4.83	3.83	-34.00%
YoY %	19.88%	-53.78%	28.47%	-8.28%	-34.99%	26.11%	-	-
Horiz. %	53.52%	44.65%	96.61%	75.20%	81.98%	126.11%	100.00%	-
P/NAPS	0.91	1.07	0.99	1.27	1.42	1.48	1.89	-38.48%
YoY %	-14.95%	8.08%	-22.05%	-10.56%	-4.05%	-21.69%	-	-
Horiz. %	48.15%	56.61%	52.38%	67.20%	75.13%	78.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos