[UMW] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -16.12%
YoY- 198.33%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,160,904 3,679,729 3,636,340 4,050,415 3,456,681 3,417,721 2,992,338 5.64%
PBT -334,250 289,755 314,140 471,001 350,038 224,937 249,125 -
Tax -57,321 -92,504 -86,052 -86,116 -129,297 -89,577 -68,476 -2.91%
NP -391,571 197,251 228,088 384,885 220,741 135,360 180,649 -
-
NP to SH -286,040 77,469 80,823 250,892 84,099 32,956 111,068 -
-
Tax Rate - 31.92% 27.39% 18.28% 36.94% 39.82% 27.49% -
Total Cost 4,552,475 3,482,478 3,408,252 3,665,530 3,235,940 3,282,361 2,811,689 8.35%
-
Net Worth 6,396,876 6,580,415 6,290,328 4,848,302 4,199,775 3,416,851 3,310,287 11.59%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 116,829 186,927 105,146 292,073 86,602 74,031 99,308 2.74%
Div Payout % 0.00% 241.29% 130.09% 116.41% 102.98% 224.64% 89.41% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,396,876 6,580,415 6,290,328 4,848,302 4,199,775 3,416,851 3,310,287 11.59%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,154,704 1,138,950 1,103,429 0.95%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -9.41% 5.36% 6.27% 9.50% 6.39% 3.96% 6.04% -
ROE -4.47% 1.18% 1.28% 5.17% 2.00% 0.96% 3.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 356.15 314.97 311.25 346.69 299.36 300.08 271.19 4.64%
EPS -24.48 6.63 6.92 21.48 7.21 2.90 10.06 -
DPS 10.00 16.00 9.00 25.00 7.50 6.50 9.00 1.77%
NAPS 5.4754 5.6325 5.3842 4.1499 3.6371 3.00 3.00 10.54%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 356.15 314.97 311.25 346.69 295.87 292.54 256.13 5.64%
EPS -24.48 6.63 6.92 21.48 7.20 2.82 9.51 -
DPS 10.00 16.00 9.00 25.00 7.41 6.34 8.50 2.74%
NAPS 5.4754 5.6325 5.3842 4.1499 3.5948 2.9247 2.8334 11.59%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.87 10.96 12.06 11.94 7.00 7.02 6.35 -
P/RPS 2.21 3.48 3.87 3.44 2.34 2.34 2.34 -0.94%
P/EPS -32.14 165.29 174.33 55.60 96.11 242.61 63.09 -
EY -3.11 0.61 0.57 1.80 1.04 0.41 1.59 -
DY 1.27 1.46 0.75 2.09 1.07 0.93 1.42 -1.84%
P/NAPS 1.44 1.95 2.24 2.88 1.92 2.34 2.12 -6.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 24/02/12 24/02/11 23/02/10 -
Price 6.95 11.04 11.94 12.10 6.98 7.10 6.18 -
P/RPS 1.95 3.51 3.84 3.49 2.33 2.37 2.28 -2.57%
P/EPS -28.39 166.49 172.59 56.34 95.84 245.37 61.40 -
EY -3.52 0.60 0.58 1.77 1.04 0.41 1.63 -
DY 1.44 1.45 0.75 2.07 1.07 0.92 1.46 -0.22%
P/NAPS 1.27 1.96 2.22 2.92 1.92 2.37 2.06 -7.74%

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