[UMW] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -111.45%
YoY- -105.7%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 11,306,277 11,214,933 10,660,980 14,441,583 14,932,490 13,951,460 15,816,888 -5.43%
PBT 786,153 40,705 -401,470 269,652 1,621,460 1,435,673 2,020,277 -14.54%
Tax -304,563 -714,655 -1,868,307 -267,460 -408,455 -351,461 -431,469 -5.63%
NP 481,590 -673,950 -2,269,777 2,192 1,213,005 1,084,212 1,588,808 -18.03%
-
NP to SH 341,656 -651,174 -1,658,039 -37,171 651,970 652,926 994,296 -16.30%
-
Tax Rate 38.74% 1,755.69% - 99.19% 25.19% 24.48% 21.36% -
Total Cost 10,824,687 11,888,883 12,930,757 14,439,391 13,719,485 12,867,248 14,228,080 -4.45%
-
Net Worth 3,326,717 3,082,426 4,718,463 6,397,808 6,580,415 6,290,328 4,848,302 -6.08%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 87,622 - - 233,634 479,000 397,219 584,146 -27.09%
Div Payout % 25.65% - - 0.00% 73.47% 60.84% 58.75% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,326,717 3,082,426 4,718,463 6,397,808 6,580,415 6,290,328 4,848,302 -6.08%
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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.26% -6.01% -21.29% 0.02% 8.12% 7.77% 10.05% -
ROE 10.27% -21.13% -35.14% -0.58% 9.91% 10.38% 20.51% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 967.76 959.94 912.53 1,235.95 1,278.15 1,194.17 1,353.85 -5.43%
EPS 29.24 -55.74 -141.92 -3.18 55.81 55.89 85.11 -16.30%
DPS 7.50 0.00 0.00 20.00 41.00 34.00 50.00 -27.09%
NAPS 2.8475 2.6384 4.0388 5.4754 5.6325 5.3842 4.1499 -6.08%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 967.76 959.94 912.53 1,236.13 1,278.15 1,194.17 1,353.85 -5.43%
EPS 29.24 -55.74 -141.92 -3.18 55.81 55.89 85.11 -16.30%
DPS 7.50 0.00 0.00 20.00 41.00 34.00 50.00 -27.09%
NAPS 2.8475 2.6384 4.0388 5.4762 5.6325 5.3842 4.1499 -6.08%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 5.47 5.20 4.57 7.87 10.96 12.06 11.94 -
P/RPS 0.57 0.54 0.50 0.64 0.86 1.01 0.88 -6.97%
P/EPS 18.70 -9.33 -3.22 -247.39 19.64 21.58 14.03 4.90%
EY 5.35 -10.72 -31.05 -0.40 5.09 4.63 7.13 -4.67%
DY 1.37 0.00 0.00 2.54 3.74 2.82 4.19 -16.99%
P/NAPS 1.92 1.97 1.13 1.44 1.95 2.24 2.88 -6.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 25/02/16 26/02/15 26/02/14 26/02/13 -
Price 5.82 6.49 5.58 6.95 11.04 11.94 12.10 -
P/RPS 0.60 0.68 0.61 0.56 0.86 1.00 0.89 -6.35%
P/EPS 19.90 -11.64 -3.93 -218.47 19.78 21.36 14.22 5.75%
EY 5.02 -8.59 -25.43 -0.46 5.05 4.68 7.03 -5.45%
DY 1.29 0.00 0.00 2.88 3.71 2.85 4.13 -17.62%
P/NAPS 2.04 2.46 1.38 1.27 1.96 2.22 2.92 -5.79%

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