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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,289,976 2,671,008 2,807,134 3,533,179 3,702,528 3,456,643 3,957,519 -3.03%
  YoY % 23.17% -4.85% -20.55% -4.57% 7.11% -12.66% -
  Horiz. % 83.13% 67.49% 70.93% 89.28% 93.56% 87.34% 100.00%
PBT 233,568 19,932 11,415 72,239 430,271 245,641 595,780 -14.44%
  YoY % 1,071.82% 74.61% -84.20% -83.21% 75.16% -58.77% -
  Horiz. % 39.20% 3.35% 1.92% 12.13% 72.22% 41.23% 100.00%
Tax -61,497 -29,757 -174,291 -44,327 -100,578 -66,673 -122,434 -10.84%
  YoY % -106.66% 82.93% -293.19% 55.93% -50.85% 45.54% -
  Horiz. % 50.23% 24.30% 142.36% 36.20% 82.15% 54.46% 100.00%
NP 172,071 -9,825 -162,876 27,912 329,693 178,968 473,346 -15.51%
  YoY % 1,851.36% 93.97% -683.53% -91.53% 84.22% -62.19% -
  Horiz. % 36.35% -2.08% -34.41% 5.90% 69.65% 37.81% 100.00%
NP to SH 128,130 -29,367 -128,828 13,523 196,996 101,452 299,125 -13.17%
  YoY % 536.31% 77.20% -1,052.66% -93.14% 94.18% -66.08% -
  Horiz. % 42.83% -9.82% -43.07% 4.52% 65.86% 33.92% 100.00%
Tax Rate 26.33 % 149.29 % 1,526.86 % 61.36 % 23.38 % 27.14 % 20.55 % 4.22%
  YoY % -82.36% -90.22% 2,388.36% 162.45% -13.85% 32.07% -
  Horiz. % 128.13% 726.47% 7,429.98% 298.59% 113.77% 132.07% 100.00%
Total Cost 3,117,905 2,680,833 2,970,010 3,505,267 3,372,835 3,277,675 3,484,173 -1.83%
  YoY % 16.30% -9.74% -15.27% 3.93% 2.90% -5.93% -
  Horiz. % 89.49% 76.94% 85.24% 100.61% 96.80% 94.07% 100.00%
Net Worth 3,287,812 3,521,354 6,243,427 6,814,892 6,643,970 5,025,299 4,772,714 -6.02%
  YoY % -6.63% -43.60% -8.39% 2.57% 32.21% 5.29% -
  Horiz. % 68.89% 73.78% 130.82% 142.79% 139.21% 105.29% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 175,244 292,073 175,244 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 166.67% 100.00%
Div Payout % - % - % - % - % 88.96 % 287.89 % 58.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -69.10% 391.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 151.83% 491.36% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,287,812 3,521,354 6,243,427 6,814,892 6,643,970 5,025,299 4,772,714 -6.02%
  YoY % -6.63% -43.60% -8.39% 2.57% 32.21% 5.29% -
  Horiz. % 68.89% 73.78% 130.82% 142.79% 139.21% 105.29% 100.00%
NOSH 1,168,293 1,168,293 1,167,978 1,168,293 1,168,293 1,168,293 1,168,293 -
  YoY % 0.00% 0.03% -0.03% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.97% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.23 % -0.37 % -5.80 % 0.79 % 8.90 % 5.18 % 11.96 % -12.87%
  YoY % 1,513.51% 93.62% -834.18% -91.12% 71.81% -56.69% -
  Horiz. % 43.73% -3.09% -48.49% 6.61% 74.41% 43.31% 100.00%
ROE 3.90 % -0.83 % -2.06 % 0.20 % 2.97 % 2.02 % 6.27 % -7.60%
  YoY % 569.88% 59.71% -1,130.00% -93.27% 47.03% -67.78% -
  Horiz. % 62.20% -13.24% -32.85% 3.19% 47.37% 32.22% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 281.61 228.62 240.34 302.42 316.92 295.87 338.74 -3.03%
  YoY % 23.18% -4.88% -20.53% -4.58% 7.11% -12.66% -
  Horiz. % 83.13% 67.49% 70.95% 89.28% 93.56% 87.34% 100.00%
EPS 10.97 -2.51 -11.03 1.16 16.86 8.68 25.60 -13.17%
  YoY % 537.05% 77.24% -1,050.86% -93.12% 94.24% -66.09% -
  Horiz. % 42.85% -9.80% -43.09% 4.53% 65.86% 33.91% 100.00%
DPS 0.00 0.00 0.00 0.00 15.00 25.00 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 166.67% 100.00%
NAPS 2.8142 3.0141 5.3455 5.8332 5.6869 4.3014 4.0852 -6.02%
  YoY % -6.63% -43.61% -8.36% 2.57% 32.21% 5.29% -
  Horiz. % 68.89% 73.78% 130.85% 142.79% 139.21% 105.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,167,907
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 281.61 228.62 240.28 302.42 316.92 295.87 338.74 -3.03%
  YoY % 23.18% -4.85% -20.55% -4.58% 7.11% -12.66% -
  Horiz. % 83.13% 67.49% 70.93% 89.28% 93.56% 87.34% 100.00%
EPS 10.97 -2.51 -11.03 1.16 16.86 8.68 25.60 -13.17%
  YoY % 537.05% 77.24% -1,050.86% -93.12% 94.24% -66.09% -
  Horiz. % 42.85% -9.80% -43.09% 4.53% 65.86% 33.91% 100.00%
DPS 0.00 0.00 0.00 0.00 15.00 25.00 15.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 166.67% 100.00%
NAPS 2.8142 3.0141 5.3441 5.8332 5.6869 4.3014 4.0852 -6.02%
  YoY % -6.63% -43.60% -8.38% 2.57% 32.21% 5.29% -
  Horiz. % 68.89% 73.78% 130.82% 142.79% 139.21% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.0200 5.5500 5.8300 7.5200 12.2600 11.8200 10.0000 -
P/RPS 1.78 2.43 2.43 2.49 3.87 3.99 2.95 -8.07%
  YoY % -26.75% 0.00% -2.41% -35.66% -3.01% 35.25% -
  Horiz. % 60.34% 82.37% 82.37% 84.41% 131.19% 135.25% 100.00%
P/EPS 45.77 -220.79 -52.86 649.68 72.71 136.12 39.06 2.68%
  YoY % 120.73% -317.69% -108.14% 793.52% -46.58% 248.49% -
  Horiz. % 117.18% -565.26% -135.33% 1,663.29% 186.15% 348.49% 100.00%
EY 2.18 -0.45 -1.89 0.15 1.38 0.73 2.56 -2.64%
  YoY % 584.44% 76.19% -1,360.00% -89.13% 89.04% -71.48% -
  Horiz. % 85.16% -17.58% -73.83% 5.86% 53.91% 28.52% 100.00%
DY 0.00 0.00 0.00 0.00 1.22 2.12 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -42.45% 41.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 81.33% 141.33% 100.00%
P/NAPS 1.78 1.84 1.09 1.29 2.16 2.75 2.45 -5.18%
  YoY % -3.26% 68.81% -15.50% -40.28% -21.45% 12.24% -
  Horiz. % 72.65% 75.10% 44.49% 52.65% 88.16% 112.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 29/11/16 26/11/15 26/11/14 21/11/13 23/11/12 -
Price 5.0500 5.3000 4.8700 8.2800 11.3000 12.6200 9.9400 -
P/RPS 1.79 2.32 2.03 2.74 3.57 4.27 2.93 -7.88%
  YoY % -22.84% 14.29% -25.91% -23.25% -16.39% 45.73% -
  Horiz. % 61.09% 79.18% 69.28% 93.52% 121.84% 145.73% 100.00%
P/EPS 46.05 -210.85 -44.15 715.33 67.02 145.33 38.82 2.89%
  YoY % 121.84% -377.58% -106.17% 967.34% -53.88% 274.37% -
  Horiz. % 118.62% -543.15% -113.73% 1,842.68% 172.64% 374.37% 100.00%
EY 2.17 -0.47 -2.26 0.14 1.49 0.69 2.58 -2.84%
  YoY % 561.70% 79.20% -1,714.29% -90.60% 115.94% -73.26% -
  Horiz. % 84.11% -18.22% -87.60% 5.43% 57.75% 26.74% 100.00%
DY 0.00 0.00 0.00 0.00 1.33 1.98 1.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% -32.83% 31.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 88.08% 131.13% 100.00%
P/NAPS 1.79 1.76 0.91 1.42 1.99 2.93 2.43 -4.96%
  YoY % 1.70% 93.41% -35.92% -28.64% -32.08% 20.58% -
  Horiz. % 73.66% 72.43% 37.45% 58.44% 81.89% 120.58% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers