[UMW] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

27-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -19.87%

YoY- -19.79%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	11,029,978	9,656,562	13,451,334	15,100,466	13,716,954	15,617,908	12,775,270	-2.41%
YoY %	14.22%	-28.21%	-10.92%	10.09%	-12.17%	22.25%	-	-
Horiz. %	86.34%	75.59%	105.29%	118.20%	107.37%	122.25%	100.00%	-
PBT	216,194	396,600	1,055,282	1,802,868	1,751,784	1,906,992	1,246,638	-25.30%
YoY %	-45.49%	-62.42%	-41.47%	2.92%	-8.14%	52.97%	-	-
Horiz. %	17.34%	31.81%	84.65%	144.62%	140.52%	152.97%	100.00%	-
Tax	-687,098	-413,918	-316,546	-430,746	-397,472	-445,838	-337,852	12.54%
YoY %	-66.00%	-30.76%	26.51%	-8.37%	10.85%	-31.96%	-	-
Horiz. %	203.37%	122.51%	93.69%	127.50%	117.65%	131.96%	100.00%	-
NP	-470,904	-17,318	738,736	1,372,122	1,354,312	1,461,154	908,786	-
YoY %	-2,619.16%	-102.34%	-46.16%	1.32%	-7.31%	60.78%	-	-
Horiz. %	-51.82%	-1.91%	81.29%	150.98%	149.02%	160.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-378,276	8,906	467,184	755,010	941,302	888,558	509,620	-
YoY %	-4,347.43%	-98.09%	-38.12%	-19.79%	5.94%	74.36%	-	-
Horiz. %	-74.23%	1.75%	91.67%	148.15%	184.71%	174.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	317.82%	104.37%	30.00%	23.89%	22.69%	23.38%	27.10%	-
YoY %	204.51%	247.90%	25.58%	5.29%	-2.95%	-13.73%	-	-
Horiz. %	1,172.77%	385.13%	110.70%	88.15%	83.73%	86.27%	100.00%	-
Total Cost	11,500,882	9,673,880	12,712,598	13,728,344	12,362,642	14,156,754	11,866,484	-0.51%
YoY %	18.89%	-23.90%	-7.40%	11.05%	-12.67%	19.30%	-	-
Horiz. %	96.92%	81.52%	107.13%	115.69%	104.18%	119.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,535,257	6,393,218	6,716,989	6,542,212	5,050,417	4,603,895	3,493,950	0.19%
YoY %	-44.70%	-4.82%	2.67%	29.54%	9.70%	31.77%	-	-
Horiz. %	101.18%	182.98%	192.25%	187.24%	144.55%	131.77%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	233,658	233,658	233,658	233,658	232,930	-
YoY %	-	-	0.00%	0.00%	0.00%	0.31%	-	-
Horiz. %	-	-	100.31%	100.31%	100.31%	100.31%	100.00%	-
Div Payout %	-	-	50.01%	30.95%	24.82%	26.30%	45.71%	-
YoY %	-	-	61.58%	24.70%	-5.63%	-42.46%	-	-
Horiz. %	-	-	109.41%	67.71%	54.30%	57.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	3,535,257	6,393,218	6,716,989	6,542,212	5,050,417	4,603,895	3,493,950	0.19%
YoY %	-44.70%	-4.82%	2.67%	29.54%	9.70%	31.77%	-	-
Horiz. %	101.18%	182.98%	192.25%	187.24%	144.55%	131.77%	100.00%	-
NOSH	1,168,293	1,171,842	1,168,293	1,168,293	1,168,293	1,168,293	1,164,650	0.05%
YoY %	-0.30%	0.30%	0.00%	0.00%	0.00%	0.31%	-	-
Horiz. %	100.31%	100.62%	100.31%	100.31%	100.31%	100.31%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-4.27%	-0.18%	5.49%	9.09%	9.87%	9.36%	7.11%	-
YoY %	-2,272.22%	-103.28%	-39.60%	-7.90%	5.45%	31.65%	-	-
Horiz. %	-60.06%	-2.53%	77.22%	127.85%	138.82%	131.65%	100.00%	-
ROE	-10.70%	0.14%	6.96%	11.54%	18.64%	19.30%	14.59%	-
YoY %	-7,742.86%	-97.99%	-39.69%	-38.09%	-3.42%	32.28%	-	-
Horiz. %	-73.34%	0.96%	47.70%	79.10%	127.76%	132.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	944.11	824.05	1,151.37	1,292.52	1,174.10	1,336.81	1,096.92	-2.46%
YoY %	14.57%	-28.43%	-10.92%	10.09%	-12.17%	21.87%	-	-
Horiz. %	86.07%	75.12%	104.96%	117.83%	107.04%	121.87%	100.00%	-
EPS	-32.38	0.76	39.98	64.62	80.58	76.06	43.76	-
YoY %	-4,360.53%	-98.10%	-38.13%	-19.81%	5.94%	73.81%	-	-
Horiz. %	-73.99%	1.74%	91.36%	147.67%	184.14%	173.81%	100.00%	-
DPS	0.00	0.00	20.00	20.00	20.00	20.00	20.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.026	5.4557	5.7494	5.5998	4.3229	3.9407	3.00	0.14%
YoY %	-44.54%	-5.11%	2.67%	29.54%	9.70%	31.36%	-	-
Horiz. %	100.87%	181.86%	191.65%	186.66%	144.10%	131.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	944.11	826.55	1,151.37	1,292.52	1,174.10	1,336.81	1,093.50	-2.41%
YoY %	14.22%	-28.21%	-10.92%	10.09%	-12.17%	22.25%	-	-
Horiz. %	86.34%	75.59%	105.29%	118.20%	107.37%	122.25%	100.00%	-
EPS	-32.38	0.76	39.98	64.62	80.58	76.06	43.62	-
YoY %	-4,360.53%	-98.10%	-38.13%	-19.81%	5.94%	74.37%	-	-
Horiz. %	-74.23%	1.74%	91.66%	148.14%	184.73%	174.37%	100.00%	-
DPS	0.00	0.00	20.00	20.00	20.00	20.00	19.94	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.30%	-	-
Horiz. %	0.00%	0.00%	100.30%	100.30%	100.30%	100.30%	100.00%	-
NAPS	3.026	5.4723	5.7494	5.5998	4.3229	3.9407	2.9906	0.19%
YoY %	-44.70%	-4.82%	2.67%	29.54%	9.70%	31.77%	-	-
Horiz. %	101.18%	182.98%	192.25%	187.25%	144.55%	131.77%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	5.97	5.73	10.14	10.92	14.60	9.13	7.22	-
P/RPS	0.63	0.70	0.88	0.84	1.24	0.68	0.66	-0.77%
YoY %	-10.00%	-20.45%	4.76%	-32.26%	82.35%	3.03%	-	-
Horiz. %	95.45%	106.06%	133.33%	127.27%	187.88%	103.03%	100.00%	-
P/EPS	-18.44	753.95	25.36	16.90	18.12	12.00	16.50	-
YoY %	-102.45%	2,872.99%	50.06%	-6.73%	51.00%	-27.27%	-	-
Horiz. %	-111.76%	4,569.39%	153.70%	102.42%	109.82%	72.73%	100.00%	-
EY	-5.42	0.13	3.94	5.92	5.52	8.33	6.06	-
YoY %	-4,269.23%	-96.70%	-33.45%	7.25%	-33.73%	37.46%	-	-
Horiz. %	-89.44%	2.15%	65.02%	97.69%	91.09%	137.46%	100.00%	-
DY	0.00	0.00	1.97	1.83	1.37	2.19	2.77	-
YoY %	0.00%	0.00%	7.65%	33.58%	-37.44%	-20.94%	-	-
Horiz. %	0.00%	0.00%	71.12%	66.06%	49.46%	79.06%	100.00%	-
P/NAPS	1.97	1.05	1.76	1.95	3.38	2.32	2.41	-3.30%
YoY %	87.62%	-40.34%	-9.74%	-42.31%	45.69%	-3.73%	-	-
Horiz. %	81.74%	43.57%	73.03%	80.91%	140.25%	96.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	29/08/16	26/08/15	27/08/14	30/08/13	16/08/12	19/08/11	-
Price	5.75	5.85	8.49	12.28	12.58	9.99	7.22	-
P/RPS	0.61	0.71	0.74	0.95	1.07	0.75	0.66	-1.30%
YoY %	-14.08%	-4.05%	-22.11%	-11.21%	42.67%	13.64%	-	-
Horiz. %	92.42%	107.58%	112.12%	143.94%	162.12%	113.64%	100.00%	-
P/EPS	-17.76	769.74	21.23	19.00	15.61	13.14	16.50	-
YoY %	-102.31%	3,525.72%	11.74%	21.72%	18.80%	-20.36%	-	-
Horiz. %	-107.64%	4,665.09%	128.67%	115.15%	94.61%	79.64%	100.00%	-
EY	-5.63	0.13	4.71	5.26	6.40	7.61	6.06	-
YoY %	-4,430.77%	-97.24%	-10.46%	-17.81%	-15.90%	25.58%	-	-
Horiz. %	-92.90%	2.15%	77.72%	86.80%	105.61%	125.58%	100.00%	-
DY	0.00	0.00	2.36	1.63	1.59	2.00	2.77	-
YoY %	0.00%	0.00%	44.79%	2.52%	-20.50%	-27.80%	-	-
Horiz. %	0.00%	0.00%	85.20%	58.84%	57.40%	72.20%	100.00%	-
P/NAPS	1.90	1.07	1.48	2.19	2.91	2.54	2.41	-3.88%
YoY %	77.57%	-27.70%	-32.42%	-24.74%	14.57%	5.39%	-	-
Horiz. %	78.84%	44.40%	61.41%	90.87%	120.75%	105.39%	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