[UMW] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 600.98%
YoY- 74.6%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 4,375,368 3,645,110 3,242,313 3,115,661 2,681,828 2,954,658 2,937,886 6.86%
PBT 218,637 270,995 236,901 311,671 103,946 17,584 -542,762 -
Tax -46,475 109,335 -26,322 -38,750 -27,818 -446,257 -1,555,480 -44.28%
NP 172,162 380,330 210,579 272,921 76,128 -428,673 -2,098,242 -
-
NP to SH 105,954 239,965 137,440 200,460 15,066 -432,670 -1,533,664 -
-
Tax Rate 21.26% -40.35% 11.11% 12.43% 26.76% 2,537.86% - -
Total Cost 4,203,206 3,264,780 3,031,734 2,842,740 2,605,700 3,383,331 5,036,128 -2.96%
-
Net Worth 4,346,053 4,112,394 3,868,104 3,692,626 3,326,717 3,082,426 4,718,463 -1.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 130,848 67,761 46,731 23,365 29,207 - - -
Div Payout % 123.50% 28.24% 34.00% 11.66% 193.86% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 4,346,053 4,112,394 3,868,104 3,692,626 3,326,717 3,082,426 4,718,463 -1.36%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,283 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.93% 10.43% 6.49% 8.76% 2.84% -14.51% -71.42% -
ROE 2.44% 5.84% 3.55% 5.43% 0.45% -14.04% -32.50% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 374.51 312.00 277.53 266.68 229.55 252.90 251.47 6.86%
EPS 9.07 20.54 11.76 17.15 1.29 -37.04 -131.27 -
DPS 11.20 5.80 4.00 2.00 2.50 0.00 0.00 -
NAPS 3.72 3.52 3.3109 3.1607 2.8475 2.6384 4.0388 -1.36%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 374.51 312.00 277.53 266.68 229.55 252.90 251.47 6.86%
EPS 9.07 20.54 11.76 17.15 1.29 -37.04 -131.27 -
DPS 11.20 5.80 4.00 2.00 2.50 0.00 0.00 -
NAPS 3.72 3.52 3.3109 3.1607 2.8475 2.6384 4.0388 -1.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.47 2.97 3.40 4.49 5.47 5.20 4.57 -
P/RPS 0.93 0.95 1.23 1.68 2.38 2.06 1.82 -10.58%
P/EPS 38.26 14.46 28.90 26.17 424.17 -14.04 -3.48 -
EY 2.61 6.92 3.46 3.82 0.24 -7.12 -28.73 -
DY 3.23 1.95 1.18 0.45 0.46 0.00 0.00 -
P/NAPS 0.93 0.84 1.03 1.42 1.92 1.97 1.13 -3.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 27/02/20 27/02/19 27/02/18 27/02/17 -
Price 3.93 3.10 2.88 3.23 5.82 6.49 5.58 -
P/RPS 1.05 0.99 1.04 1.21 2.54 2.57 2.22 -11.72%
P/EPS 43.33 15.09 24.48 18.82 451.31 -17.52 -4.25 -
EY 2.31 6.63 4.08 5.31 0.22 -5.71 -23.53 -
DY 2.85 1.87 1.39 0.62 0.43 0.00 0.00 -
P/NAPS 1.06 0.88 0.87 1.02 2.04 2.46 1.38 -4.29%

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