[UMW] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -52.46%
YoY- 119.48%
Quarter Report
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 11,060,803 7,415,693 5,399,343 2,954,231 9,554,565 6,312,252 3,648,926 109.02%
PBT 482,750 211,755 195,285 162,698 400,665 163,764 4,221 2235.90%
Tax 32,898 -76,437 -50,408 -39,343 -77,742 -51,420 -9,498 -
NP 515,648 135,318 144,877 123,355 322,923 112,344 -5,277 -
-
NP to SH 268,230 28,265 76,164 97,265 204,600 67,160 -34,122 -
-
Tax Rate -6.81% 36.10% 25.81% 24.18% 19.40% 31.40% 225.02% -
Total Cost 10,545,155 7,280,375 5,254,466 2,830,876 9,231,642 6,199,908 3,654,203 102.30%
-
Net Worth 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 7.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 67,761 - - - 46,731 - - -
Div Payout % 25.26% - - - 22.84% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 7.54%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.66% 1.82% 2.68% 4.18% 3.38% 1.78% -0.14% -
ROE 6.52% 0.73% 1.95% 2.45% 5.29% 1.77% -0.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 946.75 634.75 462.16 252.87 817.82 540.30 312.33 109.02%
EPS 22.96 2.42 6.52 8.33 17.51 5.75 -2.92 -
DPS 5.80 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.52 3.31 3.35 3.3966 3.3109 3.2498 3.1553 7.54%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 946.75 634.75 462.16 252.87 817.82 540.30 312.33 109.02%
EPS 22.96 2.42 6.52 8.33 17.51 5.75 -2.92 -
DPS 5.80 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.52 3.31 3.35 3.3966 3.3109 3.2498 3.1553 7.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.97 3.13 3.16 3.26 3.40 2.51 2.55 -
P/RPS 0.31 0.49 0.68 1.29 0.42 0.46 0.82 -47.62%
P/EPS 12.94 129.37 48.47 39.16 19.41 43.66 -87.31 -
EY 7.73 0.77 2.06 2.55 5.15 2.29 -1.15 -
DY 1.95 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.84 0.95 0.94 0.96 1.03 0.77 0.81 2.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 26/08/21 24/05/21 25/02/21 25/11/20 27/08/20 -
Price 3.10 3.08 3.20 3.14 2.88 2.68 2.61 -
P/RPS 0.33 0.49 0.69 1.24 0.35 0.50 0.84 -46.26%
P/EPS 13.50 127.31 49.09 37.72 16.45 46.62 -89.36 -
EY 7.41 0.79 2.04 2.65 6.08 2.14 -1.12 -
DY 1.87 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.88 0.93 0.96 0.92 0.87 0.82 0.83 3.96%

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