[UMW] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 34.28%
YoY- 54.74%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 13,698,539 8,864,451 4,379,581 15,814,431 11,439,063 7,381,598 3,650,756 141.27%
PBT 1,052,952 726,681 250,731 896,458 677,821 446,336 216,289 186.96%
Tax -203,507 -137,568 -47,009 -218,602 -172,127 -100,003 -43,484 179.52%
NP 849,445 589,113 203,722 677,856 505,694 346,333 172,805 188.82%
-
NP to SH 611,120 438,011 134,460 415,046 309,092 208,395 101,206 231.23%
-
Tax Rate 19.33% 18.93% 18.75% 24.39% 25.39% 22.41% 20.10% -
Total Cost 12,849,094 8,275,338 4,175,859 15,136,575 10,933,369 7,035,265 3,477,951 138.79%
-
Net Worth 4,860,102 4,684,858 4,357,736 4,346,053 4,299,321 4,170,809 4,112,394 11.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 165,897 - - - -
Div Payout % - - - 39.97% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,860,102 4,684,858 4,357,736 4,346,053 4,299,321 4,170,809 4,112,394 11.76%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.20% 6.65% 4.65% 4.29% 4.42% 4.69% 4.73% -
ROE 12.57% 9.35% 3.09% 9.55% 7.19% 5.00% 2.46% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,172.53 758.75 374.87 1,353.63 979.13 631.83 312.49 141.27%
EPS 52.31 37.49 11.51 35.53 26.46 17.84 8.66 231.31%
DPS 0.00 0.00 0.00 14.20 0.00 0.00 0.00 -
NAPS 4.16 4.01 3.73 3.72 3.68 3.57 3.52 11.76%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1,172.53 758.75 374.87 1,353.63 979.13 631.83 312.49 141.27%
EPS 52.31 37.49 11.51 35.53 26.46 17.84 8.66 231.31%
DPS 0.00 0.00 0.00 14.20 0.00 0.00 0.00 -
NAPS 4.16 4.01 3.73 3.72 3.68 3.57 3.52 11.76%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.76 3.75 3.85 3.47 2.99 3.10 3.29 -
P/RPS 0.41 0.49 1.03 0.26 0.31 0.49 1.05 -46.54%
P/EPS 9.10 10.00 33.45 9.77 11.30 17.38 37.98 -61.38%
EY 10.99 10.00 2.99 10.24 8.85 5.75 2.63 159.20%
DY 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 1.14 0.94 1.03 0.93 0.81 0.87 0.93 14.52%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 29/08/23 26/05/23 27/02/23 29/11/22 26/08/22 24/05/22 -
Price 4.90 4.79 3.68 3.93 3.34 3.06 3.35 -
P/RPS 0.42 0.63 0.98 0.29 0.34 0.48 1.07 -46.35%
P/EPS 9.37 12.78 31.97 11.06 12.62 17.15 38.67 -61.09%
EY 10.68 7.83 3.13 9.04 7.92 5.83 2.59 156.92%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 0.99 1.06 0.91 0.86 0.95 15.53%

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