[UMW] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.96%
YoY- -23.04%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,100,466 14,333,620 13,951,460 13,753,493 13,716,954 13,437,184 15,816,888 -3.05%
PBT 1,802,868 1,917,516 1,435,673 1,495,377 1,751,784 1,730,812 2,020,277 -7.32%
Tax -430,746 -349,140 -351,461 -353,878 -397,472 -390,136 -431,469 -0.11%
NP 1,372,122 1,568,376 1,084,212 1,141,498 1,354,312 1,340,676 1,588,808 -9.33%
-
NP to SH 755,010 942,180 652,926 762,804 941,302 878,656 994,296 -16.80%
-
Tax Rate 23.89% 18.21% 24.48% 23.66% 22.69% 22.54% 21.36% -
Total Cost 13,728,344 12,765,244 12,867,248 12,611,994 12,362,642 12,096,508 14,228,080 -2.36%
-
Net Worth 6,542,212 6,415,452 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 22.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 233,658 - 514,049 545,203 233,658 - 584,146 -45.80%
Div Payout % 30.95% - 78.73% 71.47% 24.82% - 58.75% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 6,542,212 6,415,452 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 22.17%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.09% 10.94% 7.77% 8.30% 9.87% 9.98% 10.05% -
ROE 11.54% 14.69% 10.38% 15.18% 18.64% 17.34% 20.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,292.52 1,226.88 1,194.17 1,177.23 1,174.10 1,150.15 1,353.85 -3.05%
EPS 64.62 80.64 55.89 65.29 80.58 75.20 85.11 -16.81%
DPS 20.00 0.00 44.00 46.67 20.00 0.00 50.00 -45.80%
NAPS 5.5998 5.4913 5.3842 4.3014 4.3229 4.338 4.1499 22.17%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,292.52 1,226.88 1,194.17 1,177.23 1,174.10 1,150.15 1,353.85 -3.05%
EPS 64.62 80.64 55.89 65.29 80.58 75.20 85.11 -16.81%
DPS 20.00 0.00 44.00 46.67 20.00 0.00 50.00 -45.80%
NAPS 5.5998 5.4913 5.3842 4.3014 4.3229 4.338 4.1499 22.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 10.92 10.98 12.06 11.82 14.60 13.34 11.94 -
P/RPS 0.84 0.89 1.01 1.00 1.24 1.16 0.88 -3.06%
P/EPS 16.90 13.62 21.58 18.10 18.12 17.74 14.03 13.24%
EY 5.92 7.34 4.63 5.52 5.52 5.64 7.13 -11.69%
DY 1.83 0.00 3.65 3.95 1.37 0.00 4.19 -42.52%
P/NAPS 1.95 2.00 2.24 2.75 3.38 3.08 2.88 -22.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 26/02/14 21/11/13 30/08/13 23/05/13 26/02/13 -
Price 12.28 10.78 11.94 12.62 12.58 14.34 12.10 -
P/RPS 0.95 0.88 1.00 1.07 1.07 1.25 0.89 4.45%
P/EPS 19.00 13.37 21.36 19.33 15.61 19.07 14.22 21.37%
EY 5.26 7.48 4.68 5.17 6.40 5.24 7.03 -17.62%
DY 1.63 0.00 3.69 3.70 1.59 0.00 4.13 -46.28%
P/NAPS 2.19 1.96 2.22 2.93 2.91 3.31 2.92 -17.49%

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