[UMW] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.26%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,583,405 3,636,340 3,456,643 3,499,181 3,359,296 4,050,415 3,957,519 -6.41%
PBT 479,379 314,140 245,641 443,189 432,703 471,001 595,780 -13.50%
Tax -87,285 -86,052 -66,673 -101,202 -97,534 -86,116 -122,434 -20.21%
NP 392,094 228,088 178,968 341,987 335,169 384,885 473,346 -11.80%
-
NP to SH 235,545 80,823 101,452 250,987 219,664 250,892 299,125 -14.73%
-
Tax Rate 18.21% 27.39% 27.14% 22.83% 22.54% 18.28% 20.55% -
Total Cost 3,191,311 3,408,252 3,277,675 3,157,194 3,024,127 3,665,530 3,484,173 -5.69%
-
Net Worth 6,415,452 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 21.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 105,146 292,073 116,829 - 292,073 175,244 -
Div Payout % - 130.09% 287.89% 46.55% - 116.41% 58.59% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 6,415,452 6,290,328 5,025,299 5,050,417 5,068,058 4,848,302 4,772,714 21.82%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.94% 6.27% 5.18% 9.77% 9.98% 9.50% 11.96% -
ROE 3.67% 1.28% 2.02% 4.97% 4.33% 5.17% 6.27% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 306.72 311.25 295.87 299.51 287.54 346.69 338.74 -6.41%
EPS 20.16 6.92 8.68 21.48 18.80 21.48 25.60 -14.73%
DPS 0.00 9.00 25.00 10.00 0.00 25.00 15.00 -
NAPS 5.4913 5.3842 4.3014 4.3229 4.338 4.1499 4.0852 21.82%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 306.72 311.25 295.87 299.51 287.54 346.69 338.74 -6.41%
EPS 20.16 6.92 8.68 21.48 18.80 21.48 25.60 -14.73%
DPS 0.00 9.00 25.00 10.00 0.00 25.00 15.00 -
NAPS 5.4913 5.3842 4.3014 4.3229 4.338 4.1499 4.0852 21.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 10.98 12.06 11.82 14.60 13.34 11.94 10.00 -
P/RPS 3.58 3.87 3.99 4.87 4.64 3.44 2.95 13.78%
P/EPS 54.46 174.33 136.12 67.96 70.95 55.60 39.06 24.82%
EY 1.84 0.57 0.73 1.47 1.41 1.80 2.56 -19.77%
DY 0.00 0.75 2.12 0.68 0.00 2.09 1.50 -
P/NAPS 2.00 2.24 2.75 3.38 3.08 2.88 2.45 -12.66%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 21/11/13 30/08/13 23/05/13 26/02/13 23/11/12 -
Price 10.78 11.94 12.62 12.58 14.34 12.10 9.94 -
P/RPS 3.51 3.84 4.27 4.20 4.99 3.49 2.93 12.80%
P/EPS 53.47 172.59 145.33 58.56 76.27 56.34 38.82 23.81%
EY 1.87 0.58 0.69 1.71 1.31 1.77 2.58 -19.32%
DY 0.00 0.75 1.98 0.79 0.00 2.07 1.51 -
P/NAPS 1.96 2.22 2.93 2.91 3.31 2.92 2.43 -13.36%

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