[UMW] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -11.63%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,796,656 12,961,492 14,333,620 13,437,184 14,800,148 12,884,640 12,132,628 -5.21%
PBT 84,288 1,280,068 1,917,516 1,730,812 1,746,848 1,358,152 1,220,376 -35.92%
Tax -104,020 -336,024 -349,140 -390,136 -363,384 -318,768 -291,304 -15.75%
NP -19,732 944,044 1,568,376 1,340,676 1,383,464 1,039,384 929,072 -
-
NP to SH 66,320 660,616 942,180 878,656 880,136 607,328 531,424 -29.28%
-
Tax Rate 123.41% 26.25% 18.21% 22.54% 20.80% 23.47% 23.87% -
Total Cost 8,816,388 12,017,448 12,765,244 12,096,508 13,416,684 11,845,256 11,203,556 -3.91%
-
Net Worth 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 3,954,181 8.19%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 3,954,181 8.19%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,161,683 1,124,944 0.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.22% 7.28% 10.94% 9.98% 9.35% 8.07% 7.66% -
ROE 1.05% 10.01% 14.69% 17.34% 19.70% 14.38% 13.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 752.95 1,109.44 1,226.88 1,150.15 1,266.82 1,109.14 1,078.51 -5.80%
EPS 5.68 56.56 80.64 75.20 75.32 52.28 47.24 -29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4309 5.6516 5.4913 4.338 3.8232 3.6347 3.515 7.51%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 752.95 1,109.44 1,226.88 1,150.15 1,266.82 1,102.86 1,038.49 -5.21%
EPS 5.68 56.56 80.64 75.20 75.32 51.98 45.49 -29.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4309 5.6516 5.4913 4.338 3.8232 3.6141 3.3846 8.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.87 10.84 10.98 13.34 7.30 7.36 6.35 -
P/RPS 0.91 0.98 0.89 1.16 0.58 0.66 0.59 7.48%
P/EPS 121.02 19.17 13.62 17.74 9.69 14.08 13.44 44.18%
EY 0.83 5.22 7.34 5.64 10.32 7.10 7.44 -30.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.92 2.00 3.08 1.91 2.02 1.81 -5.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 23/05/14 23/05/13 29/05/12 25/05/11 20/05/10 -
Price 5.40 10.70 10.78 14.34 7.85 7.15 6.19 -
P/RPS 0.72 0.96 0.88 1.25 0.62 0.64 0.57 3.96%
P/EPS 95.13 18.92 13.37 19.07 10.42 13.68 13.10 39.11%
EY 1.05 5.28 7.48 5.24 9.60 7.31 7.63 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.89 1.96 3.31 2.05 1.97 1.76 -9.13%

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