[UMW] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

26-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 14.13%

YoY- -34.33%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Cumulative Result
Revenue	10,436,797	14,419,750	14,932,490	13,951,460	15,816,888	13,535,753	12,280,229	-2.67%
YoY %	-27.62%	-3.43%	7.03%	-11.79%	16.85%	10.22%	-	-
Horiz. %	84.99%	117.42%	121.60%	113.61%	128.80%	110.22%	100.00%	-
PBT	-242,490	265,630	1,621,460	1,435,673	2,020,277	1,365,251	1,313,219	-
YoY %	-191.29%	-83.62%	12.94%	-28.94%	47.98%	3.96%	-	-
Horiz. %	-18.47%	20.23%	123.47%	109.32%	153.84%	103.96%	100.00%	-
Tax	-2,027,287	-259,921	-408,455	-351,461	-431,469	-411,973	-340,398	34.59%
YoY %	-679.96%	36.36%	-16.22%	18.54%	-4.73%	-21.03%	-	-
Horiz. %	595.56%	76.36%	119.99%	103.25%	126.75%	121.03%	100.00%	-
NP	-2,269,777	5,709	1,213,005	1,084,212	1,588,808	953,278	972,821	-
YoY %	-39,857.87%	-99.53%	11.88%	-31.76%	66.67%	-2.01%	-	-
Horiz. %	-233.32%	0.59%	124.69%	111.45%	163.32%	97.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,658,039	-38,925	651,970	652,926	994,296	485,818	526,903	-
YoY %	-4,159.57%	-105.97%	-0.15%	-34.33%	104.66%	-7.80%	-	-
Horiz. %	-314.68%	-7.39%	123.74%	123.92%	188.71%	92.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	97.85%	25.19%	24.48%	21.36%	30.18%	25.92%	-
YoY %	-	288.45%	2.90%	14.61%	-29.22%	16.44%	-	-
Horiz. %	-	377.51%	97.18%	94.44%	82.41%	116.44%	100.00%	-
Total Cost	12,706,574	14,414,041	13,719,485	12,867,248	14,228,080	12,582,475	11,307,408	1.96%
YoY %	-11.85%	5.06%	6.62%	-9.56%	13.08%	11.28%	-	-
Horiz. %	112.37%	127.47%	121.33%	113.79%	125.83%	111.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,718,657	6,396,876	6,580,415	6,290,328	4,848,302	4,244,571	3,974,869	2.89%
YoY %	-26.23%	-2.79%	4.61%	29.74%	14.22%	6.79%	-	-
Horiz. %	118.71%	160.93%	165.55%	158.25%	121.97%	106.79%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	-	233,658	479,000	514,049	584,146	361,776	341,522	-
YoY %	-	-51.22%	-6.82%	-12.00%	61.47%	5.93%	-	-
Horiz. %	-	68.42%	140.25%	150.52%	171.04%	105.93%	100.00%	-
Div Payout %	-	0.00%	73.47%	78.73%	58.75%	74.47%	64.82%	-
YoY %	-	0.00%	-6.68%	34.01%	-21.11%	14.89%	-	-
Horiz. %	-	0.00%	113.34%	121.46%	90.64%	114.89%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	4,718,657	6,396,876	6,580,415	6,290,328	4,848,302	4,244,571	3,974,869	2.89%
YoY %	-26.23%	-2.79%	4.61%	29.74%	14.22%	6.79%	-	-
Horiz. %	118.71%	160.93%	165.55%	158.25%	121.97%	106.79%	100.00%	-
NOSH	1,168,331	1,168,293	1,168,293	1,168,293	1,168,293	1,167,020	1,138,409	0.43%
YoY %	0.00%	0.00%	0.00%	0.00%	0.11%	2.51%	-	-
Horiz. %	102.63%	102.63%	102.63%	102.63%	102.63%	102.51%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	-21.75%	0.04%	8.12%	7.77%	10.05%	7.04%	7.92%	-
YoY %	-54,475.00%	-99.51%	4.50%	-22.69%	42.76%	-11.11%	-	-
Horiz. %	-274.62%	0.51%	102.53%	98.11%	126.89%	88.89%	100.00%	-
ROE	-35.14%	-0.61%	9.91%	10.38%	20.51%	11.45%	13.26%	-
YoY %	-5,660.66%	-106.16%	-4.53%	-49.39%	79.13%	-13.65%	-	-
Horiz. %	-265.01%	-4.60%	74.74%	78.28%	154.68%	86.35%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	893.31	1,234.26	1,278.15	1,194.17	1,353.85	1,159.86	1,078.72	-3.09%
YoY %	-27.62%	-3.43%	7.03%	-11.79%	16.73%	7.52%	-	-
Horiz. %	82.81%	114.42%	118.49%	110.70%	125.51%	107.52%	100.00%	-
EPS	-141.92	-3.33	55.81	55.89	85.11	41.65	46.30	-
YoY %	-4,161.86%	-105.97%	-0.14%	-34.33%	104.35%	-10.04%	-	-
Horiz. %	-306.52%	-7.19%	120.54%	120.71%	183.82%	89.96%	100.00%	-
DPS	0.00	20.00	41.00	44.00	50.00	31.00	30.00	-
YoY %	0.00%	-51.22%	-6.82%	-12.00%	61.29%	3.33%	-	-
Horiz. %	0.00%	66.67%	136.67%	146.67%	166.67%	103.33%	100.00%	-
NAPS	4.0388	5.4754	5.6325	5.3842	4.1499	3.6371	3.4916	2.45%
YoY %	-26.24%	-2.79%	4.61%	29.74%	14.10%	4.17%	-	-
Horiz. %	115.67%	156.82%	161.32%	154.20%	118.85%	104.17%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	893.34	1,234.26	1,278.15	1,194.17	1,353.85	1,158.59	1,051.13	-2.67%
YoY %	-27.62%	-3.43%	7.03%	-11.79%	16.85%	10.22%	-	-
Horiz. %	84.99%	117.42%	121.60%	113.61%	128.80%	110.22%	100.00%	-
EPS	-141.92	-3.33	55.81	55.89	85.11	41.58	45.10	-
YoY %	-4,161.86%	-105.97%	-0.14%	-34.33%	104.69%	-7.80%	-	-
Horiz. %	-314.68%	-7.38%	123.75%	123.92%	188.71%	92.20%	100.00%	-
DPS	0.00	20.00	41.00	44.00	50.00	30.97	29.23	-
YoY %	0.00%	-51.22%	-6.82%	-12.00%	61.45%	5.95%	-	-
Horiz. %	0.00%	68.42%	140.27%	150.53%	171.06%	105.95%	100.00%	-
NAPS	4.0389	5.4754	5.6325	5.3842	4.1499	3.6331	3.4023	2.89%
YoY %	-26.24%	-2.79%	4.61%	29.74%	14.22%	6.78%	-	-
Horiz. %	118.71%	160.93%	165.55%	158.25%	121.97%	106.78%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	4.57	7.87	10.96	12.06	11.94	7.00	7.02	-
P/RPS	0.51	0.64	0.86	1.01	0.88	0.60	0.65	-3.95%
YoY %	-20.31%	-25.58%	-14.85%	14.77%	46.67%	-7.69%	-	-
Horiz. %	78.46%	98.46%	132.31%	155.38%	135.38%	92.31%	100.00%	-
P/EPS	-3.22	-236.21	19.64	21.58	14.03	16.82	15.17	-
YoY %	98.64%	-1,302.70%	-8.99%	53.81%	-16.59%	10.88%	-	-
Horiz. %	-21.23%	-1,557.09%	129.47%	142.25%	92.49%	110.88%	100.00%	-
EY	-31.05	-0.42	5.09	4.63	7.13	5.95	6.59	-
YoY %	-7,292.86%	-108.25%	9.94%	-35.06%	19.83%	-9.71%	-	-
Horiz. %	-471.17%	-6.37%	77.24%	70.26%	108.19%	90.29%	100.00%	-
DY	0.00	2.54	3.74	3.65	4.19	4.43	4.27	-
YoY %	0.00%	-32.09%	2.47%	-12.89%	-5.42%	3.75%	-	-
Horiz. %	0.00%	59.48%	87.59%	85.48%	98.13%	103.75%	100.00%	-
P/NAPS	1.13	1.44	1.95	2.24	2.88	1.92	2.01	-9.14%
YoY %	-21.53%	-26.15%	-12.95%	-22.22%	50.00%	-4.48%	-	-
Horiz. %	56.22%	71.64%	97.01%	111.44%	143.28%	95.52%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	25/02/16	26/02/15	26/02/14	26/02/13	24/02/12	24/02/11	-
Price	5.58	6.95	11.04	11.94	12.10	6.98	7.10	-
P/RPS	0.62	0.56	0.86	1.00	0.89	0.60	0.66	-1.03%
YoY %	10.71%	-34.88%	-14.00%	12.36%	48.33%	-9.09%	-	-
Horiz. %	93.94%	84.85%	130.30%	151.52%	134.85%	90.91%	100.00%	-
P/EPS	-3.93	-208.60	19.78	21.36	14.22	16.77	15.34	-
YoY %	98.12%	-1,154.60%	-7.40%	50.21%	-15.21%	9.32%	-	-
Horiz. %	-25.62%	-1,359.84%	128.94%	139.24%	92.70%	109.32%	100.00%	-
EY	-25.43	-0.48	5.05	4.68	7.03	5.96	6.52	-
YoY %	-5,197.92%	-109.50%	7.91%	-33.43%	17.95%	-8.59%	-	-
Horiz. %	-390.03%	-7.36%	77.45%	71.78%	107.82%	91.41%	100.00%	-
DY	0.00	2.88	3.71	3.69	4.13	4.44	4.23	-
YoY %	0.00%	-22.37%	0.54%	-10.65%	-6.98%	4.96%	-	-
Horiz. %	0.00%	68.09%	87.71%	87.23%	97.64%	104.96%	100.00%	-
P/NAPS	1.38	1.27	1.96	2.22	2.92	1.92	2.03	-6.22%
YoY %	8.66%	-35.20%	-11.71%	-23.97%	52.08%	-5.42%	-	-
Horiz. %	67.98%	62.56%	96.55%	109.36%	143.84%	94.58%	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