[UMW] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -29.47%
YoY- -56.99%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,499,265 10,914,662 10,180,553 13,678,461 15,003,681 13,753,493 15,688,630 -5.04%
PBT 909,609 170,705 279,620 799,840 1,775,606 1,495,377 2,065,701 -12.77%
Tax -368,993 -497,741 -508,333 -270,133 -421,268 -353,878 -460,470 -3.62%
NP 540,616 -327,036 -228,713 529,706 1,354,338 1,141,498 1,605,230 -16.58%
-
NP to SH 435,453 -291,340 -165,833 329,486 766,001 762,804 991,205 -12.80%
-
Tax Rate 40.57% 291.58% 181.79% 33.77% 23.73% 23.66% 22.29% -
Total Cost 10,958,649 11,241,698 10,409,266 13,148,754 13,649,342 12,611,994 14,083,400 -4.09%
-
Net Worth 3,287,812 3,521,354 6,242,690 6,814,892 6,643,970 5,025,299 4,772,714 -6.01%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 77,886 - - 155,772 389,431 545,203 389,431 -23.51%
Div Payout % 17.89% - - 47.28% 50.84% 71.47% 39.29% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,287,812 3,521,354 6,242,690 6,814,892 6,643,970 5,025,299 4,772,714 -6.01%
NOSH 1,168,293 1,168,293 1,167,840 1,168,293 1,168,293 1,168,293 1,168,293 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.70% -3.00% -2.25% 3.87% 9.03% 8.30% 10.23% -
ROE 13.24% -8.27% -2.66% 4.83% 11.53% 15.18% 20.77% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 984.28 934.24 871.74 1,170.81 1,284.24 1,177.23 1,342.87 -5.04%
EPS 37.27 -24.93 -14.20 28.20 65.56 65.29 84.84 -12.80%
DPS 6.67 0.00 0.00 13.33 33.33 46.67 33.33 -23.51%
NAPS 2.8142 3.0141 5.3455 5.8332 5.6869 4.3014 4.0852 -6.01%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 984.28 934.24 871.40 1,170.81 1,284.24 1,177.23 1,342.87 -5.04%
EPS 37.27 -24.93 -14.19 28.20 65.56 65.29 84.84 -12.80%
DPS 6.67 0.00 0.00 13.33 33.33 46.67 33.33 -23.51%
NAPS 2.8142 3.0141 5.3434 5.8332 5.6869 4.3014 4.0852 -6.01%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.02 5.55 5.83 7.52 12.26 11.82 10.00 -
P/RPS 0.51 0.59 0.67 0.64 0.95 1.00 0.74 -6.01%
P/EPS 13.47 -22.26 -41.06 26.66 18.70 18.10 11.79 2.24%
EY 7.42 -4.49 -2.44 3.75 5.35 5.52 8.48 -2.19%
DY 1.33 0.00 0.00 1.77 2.72 3.95 3.33 -14.17%
P/NAPS 1.78 1.84 1.09 1.29 2.16 2.75 2.45 -5.18%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 29/11/16 26/11/15 26/11/14 21/11/13 23/11/12 -
Price 5.05 5.30 4.87 8.28 11.30 12.62 9.94 -
P/RPS 0.51 0.57 0.56 0.71 0.88 1.07 0.74 -6.01%
P/EPS 13.55 -21.25 -34.30 29.36 17.23 19.33 11.72 2.44%
EY 7.38 -4.71 -2.92 3.41 5.80 5.17 8.54 -2.40%
DY 1.32 0.00 0.00 1.61 2.95 3.70 3.35 -14.37%
P/NAPS 1.79 1.76 0.91 1.42 1.99 2.93 2.43 -4.96%

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