[UMW] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 44.3%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 14,932,490 15,003,681 15,100,466 14,333,620 13,951,460 13,753,493 13,716,954 5.80%
PBT 1,621,460 1,775,606 1,802,868 1,917,516 1,435,673 1,495,377 1,751,784 -5.00%
Tax -408,455 -421,268 -430,746 -349,140 -351,461 -353,878 -397,472 1.82%
NP 1,213,005 1,354,338 1,372,122 1,568,376 1,084,212 1,141,498 1,354,312 -7.06%
-
NP to SH 651,970 766,001 755,010 942,180 652,926 762,804 941,302 -21.66%
-
Tax Rate 25.19% 23.73% 23.89% 18.21% 24.48% 23.66% 22.69% -
Total Cost 13,719,485 13,649,342 13,728,344 12,765,244 12,867,248 12,611,994 12,362,642 7.16%
-
Net Worth 6,580,415 6,643,970 6,542,212 6,415,452 6,290,328 5,025,299 5,050,417 19.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 479,000 389,431 233,658 - 514,049 545,203 233,658 61.16%
Div Payout % 73.47% 50.84% 30.95% - 78.73% 71.47% 24.82% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 6,580,415 6,643,970 6,542,212 6,415,452 6,290,328 5,025,299 5,050,417 19.23%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.12% 9.03% 9.09% 10.94% 7.77% 8.30% 9.87% -
ROE 9.91% 11.53% 11.54% 14.69% 10.38% 15.18% 18.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,278.15 1,284.24 1,292.52 1,226.88 1,194.17 1,177.23 1,174.10 5.80%
EPS 55.81 65.56 64.62 80.64 55.89 65.29 80.58 -21.66%
DPS 41.00 33.33 20.00 0.00 44.00 46.67 20.00 61.16%
NAPS 5.6325 5.6869 5.5998 5.4913 5.3842 4.3014 4.3229 19.23%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,278.15 1,284.24 1,292.52 1,226.88 1,194.17 1,177.23 1,174.10 5.80%
EPS 55.81 65.56 64.62 80.64 55.89 65.29 80.58 -21.66%
DPS 41.00 33.33 20.00 0.00 44.00 46.67 20.00 61.16%
NAPS 5.6325 5.6869 5.5998 5.4913 5.3842 4.3014 4.3229 19.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 10.96 12.26 10.92 10.98 12.06 11.82 14.60 -
P/RPS 0.86 0.95 0.84 0.89 1.01 1.00 1.24 -21.59%
P/EPS 19.64 18.70 16.90 13.62 21.58 18.10 18.12 5.50%
EY 5.09 5.35 5.92 7.34 4.63 5.52 5.52 -5.24%
DY 3.74 2.72 1.83 0.00 3.65 3.95 1.37 94.97%
P/NAPS 1.95 2.16 1.95 2.00 2.24 2.75 3.38 -30.62%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 23/05/14 26/02/14 21/11/13 30/08/13 -
Price 11.04 11.30 12.28 10.78 11.94 12.62 12.58 -
P/RPS 0.86 0.88 0.95 0.88 1.00 1.07 1.07 -13.51%
P/EPS 19.78 17.23 19.00 13.37 21.36 19.33 15.61 17.04%
EY 5.05 5.80 5.26 7.48 4.68 5.17 6.40 -14.57%
DY 3.71 2.95 1.63 0.00 3.69 3.70 1.59 75.64%
P/NAPS 1.96 1.99 2.19 1.96 2.22 2.93 2.91 -23.10%

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