[UMW] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 38.77%
YoY- 94.18%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,671,008 2,807,134 3,533,179 3,702,528 3,456,643 3,957,519 3,691,437 -5.24%
PBT 19,932 11,415 72,239 430,271 245,641 595,780 391,894 -39.10%
Tax -29,757 -174,291 -44,327 -100,578 -66,673 -122,434 -113,750 -20.01%
NP -9,825 -162,876 27,912 329,693 178,968 473,346 278,144 -
-
NP to SH -29,367 -128,828 13,523 196,996 101,452 299,125 146,909 -
-
Tax Rate 149.29% 1,526.86% 61.36% 23.38% 27.14% 20.55% 29.03% -
Total Cost 2,680,833 2,970,010 3,505,267 3,372,835 3,277,675 3,484,173 3,413,293 -3.94%
-
Net Worth 3,521,354 6,243,427 6,814,892 6,643,970 5,025,299 4,772,714 3,497,636 0.11%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 175,244 292,073 175,244 157,393 -
Div Payout % - - - 88.96% 287.89% 58.59% 107.14% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,521,354 6,243,427 6,814,892 6,643,970 5,025,299 4,772,714 3,497,636 0.11%
NOSH 1,168,293 1,167,978 1,168,293 1,168,293 1,168,293 1,168,293 1,165,878 0.03%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.37% -5.80% 0.79% 8.90% 5.18% 11.96% 7.53% -
ROE -0.83% -2.06% 0.20% 2.97% 2.02% 6.27% 4.20% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 228.62 240.34 302.42 316.92 295.87 338.74 316.62 -5.27%
EPS -2.51 -11.03 1.16 16.86 8.68 25.60 12.60 -
DPS 0.00 0.00 0.00 15.00 25.00 15.00 13.50 -
NAPS 3.0141 5.3455 5.8332 5.6869 4.3014 4.0852 3.00 0.07%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 228.62 240.28 302.42 316.92 295.87 338.74 315.97 -5.24%
EPS -2.51 -11.03 1.16 16.86 8.68 25.60 12.57 -
DPS 0.00 0.00 0.00 15.00 25.00 15.00 13.47 -
NAPS 3.0141 5.3441 5.8332 5.6869 4.3014 4.0852 2.9938 0.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.55 5.83 7.52 12.26 11.82 10.00 6.85 -
P/RPS 2.43 2.43 2.49 3.87 3.99 2.95 2.16 1.98%
P/EPS -220.79 -52.86 649.68 72.71 136.12 39.06 54.36 -
EY -0.45 -1.89 0.15 1.38 0.73 2.56 1.84 -
DY 0.00 0.00 0.00 1.22 2.12 1.50 1.97 -
P/NAPS 1.84 1.09 1.29 2.16 2.75 2.45 2.28 -3.50%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 26/11/15 26/11/14 21/11/13 23/11/12 24/11/11 -
Price 5.30 4.87 8.28 11.30 12.62 9.94 6.75 -
P/RPS 2.32 2.03 2.74 3.57 4.27 2.93 2.13 1.43%
P/EPS -210.85 -44.15 715.33 67.02 145.33 38.82 53.57 -
EY -0.47 -2.26 0.14 1.49 0.69 2.58 1.87 -
DY 0.00 0.00 0.00 1.33 1.98 1.51 2.00 -
P/NAPS 1.76 0.91 1.42 1.99 2.93 2.43 2.25 -4.00%

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
Post a Comment