[UMW] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -1.12%
YoY- 993.55%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 17,728,902 17,518,324 15,814,431 15,252,084 14,763,196 14,603,024 11,060,803 37.07%
PBT 1,453,362 1,002,924 896,458 903,761 892,672 865,156 482,750 108.91%
Tax -275,136 -188,036 -218,602 -229,502 -200,006 -173,936 32,898 -
NP 1,178,226 814,888 677,856 674,258 692,666 691,220 515,648 73.74%
-
NP to SH 876,022 537,840 415,046 412,122 416,790 404,824 268,230 120.60%
-
Tax Rate 18.93% 18.75% 24.39% 25.39% 22.41% 20.10% -6.81% -
Total Cost 16,550,676 16,703,436 15,136,575 14,577,825 14,070,530 13,911,804 10,545,155 35.16%
-
Net Worth 4,684,858 4,357,736 4,346,053 4,299,321 4,170,809 4,112,394 4,112,394 9.10%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 165,897 - - - 67,761 -
Div Payout % - - 39.97% - - - 25.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,684,858 4,357,736 4,346,053 4,299,321 4,170,809 4,112,394 4,112,394 9.10%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.65% 4.65% 4.29% 4.42% 4.69% 4.73% 4.66% -
ROE 18.70% 12.34% 9.55% 9.59% 9.99% 9.84% 6.52% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,517.50 1,499.48 1,353.63 1,305.50 1,263.65 1,249.94 946.75 37.07%
EPS 74.98 46.04 35.53 35.28 35.68 34.64 22.96 120.59%
DPS 0.00 0.00 14.20 0.00 0.00 0.00 5.80 -
NAPS 4.01 3.73 3.72 3.68 3.57 3.52 3.52 9.10%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,517.50 1,499.48 1,353.63 1,305.50 1,263.65 1,249.94 946.75 37.07%
EPS 74.98 46.04 35.53 35.28 35.68 34.64 22.96 120.59%
DPS 0.00 0.00 14.20 0.00 0.00 0.00 5.80 -
NAPS 4.01 3.73 3.72 3.68 3.57 3.52 3.52 9.10%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.75 3.85 3.47 2.99 3.10 3.29 2.97 -
P/RPS 0.25 0.26 0.26 0.23 0.25 0.26 0.31 -13.39%
P/EPS 5.00 8.36 9.77 8.48 8.69 9.49 12.94 -47.04%
EY 20.00 11.96 10.24 11.80 11.51 10.53 7.73 88.79%
DY 0.00 0.00 4.09 0.00 0.00 0.00 1.95 -
P/NAPS 0.94 1.03 0.93 0.81 0.87 0.93 0.84 7.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 27/02/23 29/11/22 26/08/22 24/05/22 25/02/22 -
Price 4.79 3.68 3.93 3.34 3.06 3.35 3.10 -
P/RPS 0.32 0.25 0.29 0.26 0.24 0.27 0.33 -2.03%
P/EPS 6.39 7.99 11.06 9.47 8.58 9.67 13.50 -39.34%
EY 15.65 12.51 9.04 10.56 11.66 10.34 7.41 64.83%
DY 0.00 0.00 3.61 0.00 0.00 0.00 1.87 -
P/NAPS 1.19 0.99 1.06 0.91 0.86 0.95 0.88 22.35%

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