[UMW] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 161.64%
YoY- 44.92%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,240,373 3,583,405 3,359,296 3,700,037 3,221,160 3,033,157 2,349,803 5.49%
PBT 320,017 479,379 432,703 436,712 339,538 305,094 123,737 17.15%
Tax -84,006 -87,285 -97,534 -90,846 -79,692 -72,826 -25,555 21.92%
NP 236,011 392,094 335,169 345,866 259,846 232,268 98,182 15.73%
-
NP to SH 165,154 235,545 219,664 220,034 151,832 132,856 65,958 16.52%
-
Tax Rate 26.25% 18.21% 22.54% 20.80% 23.47% 23.87% 20.65% -
Total Cost 3,004,362 3,191,311 3,024,127 3,354,171 2,961,314 2,800,889 2,251,621 4.92%
-
Net Worth 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 3,954,181 3,603,953 10.61%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 3,954,181 3,603,953 10.61%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,161,683 1,124,944 1,093,830 1.10%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.28% 10.94% 9.98% 9.35% 8.07% 7.66% 4.18% -
ROE 2.50% 3.67% 4.33% 4.93% 3.60% 3.36% 1.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 277.36 306.72 287.54 316.70 277.28 269.63 214.82 4.34%
EPS 14.14 20.16 18.80 18.83 13.07 11.81 6.03 15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6516 5.4913 4.338 3.8232 3.6347 3.515 3.2948 9.40%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 277.36 306.72 287.54 316.70 275.71 259.62 201.13 5.49%
EPS 14.14 20.16 18.80 18.83 13.00 11.37 5.65 16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6516 5.4913 4.338 3.8232 3.6141 3.3846 3.0848 10.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 10.84 10.98 13.34 7.30 7.36 6.35 5.25 -
P/RPS 3.91 3.58 4.64 2.30 2.65 2.36 2.44 8.17%
P/EPS 76.68 54.46 70.95 38.76 56.31 53.77 87.06 -2.09%
EY 1.30 1.84 1.41 2.58 1.78 1.86 1.15 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.00 3.08 1.91 2.02 1.81 1.59 3.19%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 23/05/14 23/05/13 29/05/12 25/05/11 20/05/10 20/05/09 -
Price 10.70 10.78 14.34 7.85 7.15 6.19 5.80 -
P/RPS 3.86 3.51 4.99 2.48 2.58 2.30 2.70 6.13%
P/EPS 75.69 53.47 76.27 41.68 54.71 52.41 96.19 -3.91%
EY 1.32 1.87 1.31 2.40 1.83 1.91 1.04 4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.96 3.31 2.05 1.97 1.76 1.76 1.19%

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