[UMW] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -11.63%
YoY- -0.17%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,951,460 13,753,493 13,716,954 13,437,184 15,816,888 15,688,630 15,617,908 -7.22%
PBT 1,435,673 1,495,377 1,751,784 1,730,812 2,020,277 2,065,701 1,906,992 -17.20%
Tax -351,461 -353,878 -397,472 -390,136 -431,469 -460,470 -445,838 -14.62%
NP 1,084,212 1,141,498 1,354,312 1,340,676 1,588,808 1,605,230 1,461,154 -17.99%
-
NP to SH 652,926 762,804 941,302 878,656 994,296 991,205 888,558 -18.52%
-
Tax Rate 24.48% 23.66% 22.69% 22.54% 21.36% 22.29% 23.38% -
Total Cost 12,867,248 12,611,994 12,362,642 12,096,508 14,228,080 14,083,400 14,156,754 -6.15%
-
Net Worth 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 4,603,895 23.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 514,049 545,203 233,658 - 584,146 389,431 233,658 68.91%
Div Payout % 78.73% 71.47% 24.82% - 58.75% 39.29% 26.30% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 4,603,895 23.06%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.77% 8.30% 9.87% 9.98% 10.05% 10.23% 9.36% -
ROE 10.38% 15.18% 18.64% 17.34% 20.51% 20.77% 19.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,194.17 1,177.23 1,174.10 1,150.15 1,353.85 1,342.87 1,336.81 -7.22%
EPS 55.89 65.29 80.58 75.20 85.11 84.84 76.06 -18.52%
DPS 44.00 46.67 20.00 0.00 50.00 33.33 20.00 68.91%
NAPS 5.3842 4.3014 4.3229 4.338 4.1499 4.0852 3.9407 23.06%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,194.17 1,177.23 1,174.10 1,150.15 1,353.85 1,342.87 1,336.81 -7.22%
EPS 55.89 65.29 80.58 75.20 85.11 84.84 76.06 -18.52%
DPS 44.00 46.67 20.00 0.00 50.00 33.33 20.00 68.91%
NAPS 5.3842 4.3014 4.3229 4.338 4.1499 4.0852 3.9407 23.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 12.06 11.82 14.60 13.34 11.94 10.00 9.13 -
P/RPS 1.01 1.00 1.24 1.16 0.88 0.74 0.68 30.08%
P/EPS 21.58 18.10 18.12 17.74 14.03 11.79 12.00 47.72%
EY 4.63 5.52 5.52 5.64 7.13 8.48 8.33 -32.32%
DY 3.65 3.95 1.37 0.00 4.19 3.33 2.19 40.44%
P/NAPS 2.24 2.75 3.38 3.08 2.88 2.45 2.32 -2.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 30/08/13 23/05/13 26/02/13 23/11/12 16/08/12 -
Price 11.94 12.62 12.58 14.34 12.10 9.94 9.99 -
P/RPS 1.00 1.07 1.07 1.25 0.89 0.74 0.75 21.07%
P/EPS 21.36 19.33 15.61 19.07 14.22 11.72 13.14 38.12%
EY 4.68 5.17 6.40 5.24 7.03 8.54 7.61 -27.61%
DY 3.69 3.70 1.59 0.00 4.13 3.35 2.00 50.26%
P/NAPS 2.22 2.93 2.91 3.31 2.92 2.43 2.54 -8.56%

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