Highlights

[UMW] YoY Quarter Result on 2018-09-30 [#3]

Stock [UMW]: UMW HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     3.02%    YoY -     536.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,882,665 3,289,976 2,671,008 2,807,134 3,533,179 3,702,528 3,456,643 -2.98%
  YoY % -12.38% 23.17% -4.85% -20.55% -4.57% 7.11% -
  Horiz. % 83.39% 95.18% 77.27% 81.21% 102.21% 107.11% 100.00%
PBT 150,305 233,568 19,932 11,415 72,239 430,271 245,641 -7.86%
  YoY % -35.65% 1,071.82% 74.61% -84.20% -83.21% 75.16% -
  Horiz. % 61.19% 95.09% 8.11% 4.65% 29.41% 175.16% 100.00%
Tax -19,083 -61,497 -29,757 -174,291 -44,327 -100,578 -66,673 -18.81%
  YoY % 68.97% -106.66% 82.93% -293.19% 55.93% -50.85% -
  Horiz. % 28.62% 92.24% 44.63% 261.41% 66.48% 150.85% 100.00%
NP 131,222 172,071 -9,825 -162,876 27,912 329,693 178,968 -5.04%
  YoY % -23.74% 1,851.36% 93.97% -683.53% -91.53% 84.22% -
  Horiz. % 73.32% 96.15% -5.49% -91.01% 15.60% 184.22% 100.00%
NP to SH 110,293 128,130 -29,367 -128,828 13,523 196,996 101,452 1.40%
  YoY % -13.92% 536.31% 77.20% -1,052.66% -93.14% 94.18% -
  Horiz. % 108.71% 126.30% -28.95% -126.98% 13.33% 194.18% 100.00%
Tax Rate 12.70 % 26.33 % 149.29 % 1,526.86 % 61.36 % 23.38 % 27.14 % -11.88%
  YoY % -51.77% -82.36% -90.22% 2,388.36% 162.45% -13.85% -
  Horiz. % 46.79% 97.02% 550.07% 5,625.87% 226.09% 86.15% 100.00%
Total Cost 2,751,443 3,117,905 2,680,833 2,970,010 3,505,267 3,372,835 3,277,675 -2.87%
  YoY % -11.75% 16.30% -9.74% -15.27% 3.93% 2.90% -
  Horiz. % 83.94% 95.13% 81.79% 90.61% 106.94% 102.90% 100.00%
Net Worth 3,549,627 3,287,812 3,521,354 6,243,427 6,814,892 6,643,970 5,025,299 -5.63%
  YoY % 7.96% -6.63% -43.60% -8.39% 2.57% 32.21% -
  Horiz. % 70.64% 65.43% 70.07% 124.24% 135.61% 132.21% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 46,731 - - - - 175,244 292,073 -26.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 16.00% 0.00% 0.00% 0.00% 0.00% 60.00% 100.00%
Div Payout % 42.37 % - % - % - % - % 88.96 % 287.89 % -27.33%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -69.10% -
  Horiz. % 14.72% 0.00% 0.00% 0.00% 0.00% 30.90% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,549,627 3,287,812 3,521,354 6,243,427 6,814,892 6,643,970 5,025,299 -5.63%
  YoY % 7.96% -6.63% -43.60% -8.39% 2.57% 32.21% -
  Horiz. % 70.64% 65.43% 70.07% 124.24% 135.61% 132.21% 100.00%
NOSH 1,168,293 1,168,293 1,168,293 1,167,978 1,168,293 1,168,293 1,168,293 -
  YoY % 0.00% 0.00% 0.03% -0.03% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.97% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.55 % 5.23 % -0.37 % -5.80 % 0.79 % 8.90 % 5.18 % -2.14%
  YoY % -13.00% 1,513.51% 93.62% -834.18% -91.12% 71.81% -
  Horiz. % 87.84% 100.97% -7.14% -111.97% 15.25% 171.81% 100.00%
ROE 3.11 % 3.90 % -0.83 % -2.06 % 0.20 % 2.97 % 2.02 % 7.45%
  YoY % -20.26% 569.88% 59.71% -1,130.00% -93.27% 47.03% -
  Horiz. % 153.96% 193.07% -41.09% -101.98% 9.90% 147.03% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 246.74 281.61 228.62 240.34 302.42 316.92 295.87 -2.98%
  YoY % -12.38% 23.18% -4.88% -20.53% -4.58% 7.11% -
  Horiz. % 83.39% 95.18% 77.27% 81.23% 102.21% 107.11% 100.00%
EPS 9.44 10.97 -2.51 -11.03 1.16 16.86 8.68 1.41%
  YoY % -13.95% 537.05% 77.24% -1,050.86% -93.12% 94.24% -
  Horiz. % 108.76% 126.38% -28.92% -127.07% 13.36% 194.24% 100.00%
DPS 4.00 0.00 0.00 0.00 0.00 15.00 25.00 -26.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 16.00% 0.00% 0.00% 0.00% 0.00% 60.00% 100.00%
NAPS 3.0383 2.8142 3.0141 5.3455 5.8332 5.6869 4.3014 -5.63%
  YoY % 7.96% -6.63% -43.61% -8.36% 2.57% 32.21% -
  Horiz. % 70.64% 65.43% 70.07% 124.27% 135.61% 132.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 246.74 281.61 228.62 240.28 302.42 316.92 295.87 -2.98%
  YoY % -12.38% 23.18% -4.85% -20.55% -4.58% 7.11% -
  Horiz. % 83.39% 95.18% 77.27% 81.21% 102.21% 107.11% 100.00%
EPS 9.44 10.97 -2.51 -11.03 1.16 16.86 8.68 1.41%
  YoY % -13.95% 537.05% 77.24% -1,050.86% -93.12% 94.24% -
  Horiz. % 108.76% 126.38% -28.92% -127.07% 13.36% 194.24% 100.00%
DPS 4.00 0.00 0.00 0.00 0.00 15.00 25.00 -26.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 16.00% 0.00% 0.00% 0.00% 0.00% 60.00% 100.00%
NAPS 3.0383 2.8142 3.0141 5.3441 5.8332 5.6869 4.3014 -5.63%
  YoY % 7.96% -6.63% -43.60% -8.38% 2.57% 32.21% -
  Horiz. % 70.64% 65.43% 70.07% 124.24% 135.61% 132.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.8800 5.0200 5.5500 5.8300 7.5200 12.2600 11.8200 -
P/RPS 1.98 1.78 2.43 2.43 2.49 3.87 3.99 -11.02%
  YoY % 11.24% -26.75% 0.00% -2.41% -35.66% -3.01% -
  Horiz. % 49.62% 44.61% 60.90% 60.90% 62.41% 96.99% 100.00%
P/EPS 51.69 45.77 -220.79 -52.86 649.68 72.71 136.12 -14.90%
  YoY % 12.93% 120.73% -317.69% -108.14% 793.52% -46.58% -
  Horiz. % 37.97% 33.62% -162.20% -38.83% 477.28% 53.42% 100.00%
EY 1.93 2.18 -0.45 -1.89 0.15 1.38 0.73 17.58%
  YoY % -11.47% 584.44% 76.19% -1,360.00% -89.13% 89.04% -
  Horiz. % 264.38% 298.63% -61.64% -258.90% 20.55% 189.04% 100.00%
DY 0.82 0.00 0.00 0.00 0.00 1.22 2.12 -14.64%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -42.45% -
  Horiz. % 38.68% 0.00% 0.00% 0.00% 0.00% 57.55% 100.00%
P/NAPS 1.61 1.78 1.84 1.09 1.29 2.16 2.75 -8.53%
  YoY % -9.55% -3.26% 68.81% -15.50% -40.28% -21.45% -
  Horiz. % 58.55% 64.73% 66.91% 39.64% 46.91% 78.55% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 30/11/18 28/11/17 29/11/16 26/11/15 26/11/14 21/11/13 -
Price 4.4000 5.0500 5.3000 4.8700 8.2800 11.3000 12.6200 -
P/RPS 1.78 1.79 2.32 2.03 2.74 3.57 4.27 -13.56%
  YoY % -0.56% -22.84% 14.29% -25.91% -23.25% -16.39% -
  Horiz. % 41.69% 41.92% 54.33% 47.54% 64.17% 83.61% 100.00%
P/EPS 46.61 46.05 -210.85 -44.15 715.33 67.02 145.33 -17.26%
  YoY % 1.22% 121.84% -377.58% -106.17% 967.34% -53.88% -
  Horiz. % 32.07% 31.69% -145.08% -30.38% 492.21% 46.12% 100.00%
EY 2.15 2.17 -0.47 -2.26 0.14 1.49 0.69 20.84%
  YoY % -0.92% 561.70% 79.20% -1,714.29% -90.60% 115.94% -
  Horiz. % 311.59% 314.49% -68.12% -327.54% 20.29% 215.94% 100.00%
DY 0.91 0.00 0.00 0.00 0.00 1.33 1.98 -12.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.83% -
  Horiz. % 45.96% 0.00% 0.00% 0.00% 0.00% 67.17% 100.00%
P/NAPS 1.45 1.79 1.76 0.91 1.42 1.99 2.93 -11.06%
  YoY % -18.99% 1.70% 93.41% -35.92% -28.64% -32.08% -
  Horiz. % 49.49% 61.09% 60.07% 31.06% 48.46% 67.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers