[UMW] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 113.19%
YoY- -29.88%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,415,339 2,695,150 2,199,164 3,240,373 3,583,405 3,359,296 3,700,037 -6.85%
PBT 147,300 138,856 21,072 320,017 479,379 432,703 436,712 -16.56%
Tax -53,506 -149,417 -26,005 -84,006 -87,285 -97,534 -90,846 -8.44%
NP 93,794 -10,561 -4,933 236,011 392,094 335,169 345,866 -19.53%
-
NP to SH 74,084 20,165 16,580 165,154 235,545 219,664 220,034 -16.58%
-
Tax Rate 36.32% 107.61% 123.41% 26.25% 18.21% 22.54% 20.80% -
Total Cost 2,321,545 2,705,711 2,204,097 3,004,362 3,191,311 3,024,127 3,354,171 -5.94%
-
Net Worth 3,127,756 4,758,811 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 -5.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 58,414 - - - - - - -
Div Payout % 78.85% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,127,756 4,758,811 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 -5.76%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.88% -0.39% -0.22% 7.28% 10.94% 9.98% 9.35% -
ROE 2.37% 0.42% 0.26% 2.50% 3.67% 4.33% 4.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 206.74 230.69 188.24 277.36 306.72 287.54 316.70 -6.85%
EPS 6.34 1.73 1.42 14.14 20.16 18.80 18.83 -16.58%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6772 4.0733 5.4309 5.6516 5.4913 4.338 3.8232 -5.76%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 206.74 230.69 188.24 277.36 306.72 287.54 316.70 -6.85%
EPS 6.34 1.73 1.42 14.14 20.16 18.80 18.83 -16.58%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6772 4.0733 5.4309 5.6516 5.4913 4.338 3.8232 -5.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 6.13 6.00 6.87 10.84 10.98 13.34 7.30 -
P/RPS 2.97 2.60 3.65 3.91 3.58 4.64 2.30 4.35%
P/EPS 96.67 347.62 484.09 76.68 54.46 70.95 38.76 16.44%
EY 1.03 0.29 0.21 1.30 1.84 1.41 2.58 -14.18%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.47 1.26 1.92 2.00 3.08 1.91 3.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 23/05/17 24/05/16 26/05/15 23/05/14 23/05/13 29/05/12 -
Price 6.60 5.91 5.40 10.70 10.78 14.34 7.85 -
P/RPS 3.19 2.56 2.87 3.86 3.51 4.99 2.48 4.28%
P/EPS 104.08 342.41 380.51 75.69 53.47 76.27 41.68 16.46%
EY 0.96 0.29 0.26 1.32 1.87 1.31 2.40 -14.15%
DY 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.45 0.99 1.89 1.96 3.31 2.05 3.15%

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