[UMW] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 31.1%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 15,814,431 11,060,803 9,554,565 11,739,145 11,306,277 11,046,480 10,436,797 7.16%
PBT 896,458 482,750 400,665 754,787 786,153 252,894 -242,490 -
Tax -218,602 32,898 -77,742 -126,050 -304,563 -926,844 -2,027,287 -30.99%
NP 677,856 515,648 322,923 628,737 481,590 -673,950 -2,269,777 -
-
NP to SH 415,046 268,230 204,600 454,444 341,656 -651,195 -1,658,039 -
-
Tax Rate 24.39% -6.81% 19.40% 16.70% 38.74% 366.50% - -
Total Cost 15,136,575 10,545,155 9,231,642 11,110,408 10,824,687 11,720,430 12,706,574 2.95%
-
Net Worth 4,346,053 4,112,394 3,868,104 3,692,626 3,327,173 3,082,426 4,718,657 -1.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 165,897 67,761 46,731 70,097 87,634 - - -
Div Payout % 39.97% 25.26% 22.84% 15.42% 25.65% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 4,346,053 4,112,394 3,868,104 3,692,626 3,327,173 3,082,426 4,718,657 -1.36%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,454 1,168,293 1,168,331 -0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.29% 4.66% 3.38% 5.36% 4.26% -6.10% -21.75% -
ROE 9.55% 6.52% 5.29% 12.31% 10.27% -21.13% -35.14% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,353.63 946.75 817.82 1,004.81 967.63 945.52 893.31 7.16%
EPS 35.53 22.96 17.51 38.90 29.24 -55.73 -141.92 -
DPS 14.20 5.80 4.00 6.00 7.50 0.00 0.00 -
NAPS 3.72 3.52 3.3109 3.1607 2.8475 2.6384 4.0388 -1.36%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,353.63 946.75 817.82 1,004.81 967.76 945.52 893.34 7.16%
EPS 35.53 22.96 17.51 38.90 29.24 -55.73 -141.92 -
DPS 14.20 5.80 4.00 6.00 7.50 0.00 0.00 -
NAPS 3.72 3.52 3.3109 3.1607 2.8479 2.6384 4.0389 -1.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.47 2.97 3.40 4.49 5.47 5.20 4.57 -
P/RPS 0.26 0.31 0.42 0.45 0.57 0.55 0.51 -10.61%
P/EPS 9.77 12.94 19.41 11.54 18.71 -9.33 -3.22 -
EY 10.24 7.73 5.15 8.66 5.35 -10.72 -31.05 -
DY 4.09 1.95 1.18 1.34 1.37 0.00 0.00 -
P/NAPS 0.93 0.84 1.03 1.42 1.92 1.97 1.13 -3.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 27/02/20 27/02/19 27/02/18 27/02/17 -
Price 3.93 3.10 2.88 3.23 5.82 6.49 5.58 -
P/RPS 0.29 0.33 0.35 0.32 0.60 0.69 0.62 -11.88%
P/EPS 11.06 13.50 16.45 8.30 19.90 -11.64 -3.93 -
EY 9.04 7.41 6.08 12.04 5.02 -8.59 -25.43 -
DY 3.61 1.87 1.39 1.86 1.29 0.00 0.00 -
P/NAPS 1.06 0.88 0.87 1.02 2.04 2.46 1.38 -4.29%

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