[UMW] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.45%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,199,164 3,240,373 3,583,405 3,359,296 3,700,037 3,221,160 3,033,157 -5.21%
PBT 21,072 320,017 479,379 432,703 436,712 339,538 305,094 -35.92%
Tax -26,005 -84,006 -87,285 -97,534 -90,846 -79,692 -72,826 -15.75%
NP -4,933 236,011 392,094 335,169 345,866 259,846 232,268 -
-
NP to SH 16,580 165,154 235,545 219,664 220,034 151,832 132,856 -29.28%
-
Tax Rate 123.41% 26.25% 18.21% 22.54% 20.80% 23.47% 23.87% -
Total Cost 2,204,097 3,004,362 3,191,311 3,024,127 3,354,171 2,961,314 2,800,889 -3.91%
-
Net Worth 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 3,954,181 8.19%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 3,954,181 8.19%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,161,683 1,124,944 0.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.22% 7.28% 10.94% 9.98% 9.35% 8.07% 7.66% -
ROE 0.26% 2.50% 3.67% 4.33% 4.93% 3.60% 3.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 188.24 277.36 306.72 287.54 316.70 277.28 269.63 -5.80%
EPS 1.42 14.14 20.16 18.80 18.83 13.07 11.81 -29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4309 5.6516 5.4913 4.338 3.8232 3.6347 3.515 7.51%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 188.24 277.36 306.72 287.54 316.70 275.71 259.62 -5.21%
EPS 1.42 14.14 20.16 18.80 18.83 13.00 11.37 -29.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4309 5.6516 5.4913 4.338 3.8232 3.6141 3.3846 8.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.87 10.84 10.98 13.34 7.30 7.36 6.35 -
P/RPS 3.65 3.91 3.58 4.64 2.30 2.65 2.36 7.53%
P/EPS 484.09 76.68 54.46 70.95 38.76 56.31 53.77 44.18%
EY 0.21 1.30 1.84 1.41 2.58 1.78 1.86 -30.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.92 2.00 3.08 1.91 2.02 1.81 -5.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 23/05/14 23/05/13 29/05/12 25/05/11 20/05/10 -
Price 5.40 10.70 10.78 14.34 7.85 7.15 6.19 -
P/RPS 2.87 3.86 3.51 4.99 2.48 2.58 2.30 3.75%
P/EPS 380.51 75.69 53.47 76.27 41.68 54.71 52.41 39.11%
EY 0.26 1.32 1.87 1.31 2.40 1.83 1.91 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.89 1.96 3.31 2.05 1.97 1.76 -9.13%

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