[UMW] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 68.91%
YoY- 33.01%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 9,427,913 9,647,252 11,083,535 11,739,145 11,305,312 11,712,623 11,665,741 -13.20%
PBT 475,435 466,197 677,157 754,787 547,062 630,325 779,529 -28.01%
Tax -90,170 -67,331 -110,456 -126,050 -115,118 -157,532 -280,892 -53.01%
NP 385,265 398,866 566,701 628,737 431,944 472,793 498,637 -15.75%
-
NP to SH 267,620 276,631 412,259 454,444 269,050 286,887 354,074 -16.98%
-
Tax Rate 18.97% 14.44% 16.31% 16.70% 21.04% 24.99% 36.03% -
Total Cost 9,042,648 9,248,386 10,516,834 11,110,408 10,873,368 11,239,830 11,167,104 -13.08%
-
Net Worth 3,796,721 3,686,317 3,743,097 3,692,626 3,549,627 3,451,140 3,421,582 7.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 23,365 70,097 70,097 70,097 75,939 29,207 29,207 -13.78%
Div Payout % 8.73% 25.34% 17.00% 15.42% 28.22% 10.18% 8.25% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,796,721 3,686,317 3,743,097 3,692,626 3,549,627 3,451,140 3,421,582 7.16%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.09% 4.13% 5.11% 5.36% 3.82% 4.04% 4.27% -
ROE 7.05% 7.50% 11.01% 12.31% 7.58% 8.31% 10.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 806.98 825.76 948.69 1,004.81 967.68 1,002.54 998.53 -13.20%
EPS 22.91 23.68 35.29 38.90 23.03 24.56 30.31 -16.98%
DPS 2.00 6.00 6.00 6.00 6.50 2.50 2.50 -13.78%
NAPS 3.2498 3.1553 3.2039 3.1607 3.0383 2.954 2.9287 7.16%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 806.98 825.76 948.69 1,004.81 967.68 1,002.54 998.53 -13.20%
EPS 22.91 23.68 35.29 38.90 23.03 24.56 30.31 -16.98%
DPS 2.00 6.00 6.00 6.00 6.50 2.50 2.50 -13.78%
NAPS 3.2498 3.1553 3.2039 3.1607 3.0383 2.954 2.9287 7.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.51 2.55 2.14 4.49 4.88 5.40 5.73 -
P/RPS 0.31 0.31 0.23 0.45 0.50 0.54 0.57 -33.29%
P/EPS 10.96 10.77 6.06 11.54 21.19 21.99 18.91 -30.41%
EY 9.13 9.29 16.49 8.66 4.72 4.55 5.29 43.74%
DY 0.80 2.35 2.80 1.34 1.33 0.46 0.44 48.80%
P/NAPS 0.77 0.81 0.67 1.42 1.61 1.83 1.96 -46.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 15/06/20 27/02/20 28/11/19 20/11/19 21/05/19 -
Price 2.68 2.61 2.65 3.23 4.40 4.50 5.45 -
P/RPS 0.33 0.32 0.28 0.32 0.45 0.45 0.55 -28.79%
P/EPS 11.70 11.02 7.51 8.30 19.11 18.33 17.98 -24.84%
EY 8.55 9.07 13.32 12.04 5.23 5.46 5.56 33.12%
DY 0.75 2.30 2.26 1.86 1.48 0.56 0.46 38.40%
P/NAPS 0.82 0.83 0.83 1.02 1.45 1.52 1.86 -41.98%

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