[UMW] QoQ Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -962.32%
YoY- -1052.66%
Quarter Report
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,785,682 2,695,150 2,937,886 2,807,134 2,716,796 2,199,164 4,160,904 -23.48%
PBT -11,199 138,856 -542,762 11,415 108,805 21,072 -334,250 -89.62%
Tax -213,692 -149,417 -1,555,480 -174,291 -112,531 -26,005 -57,321 140.61%
NP -224,891 -10,561 -2,098,242 -162,876 -3,726 -4,933 -391,571 -30.92%
-
NP to SH -209,302 20,165 -1,533,664 -128,828 -12,127 16,580 -286,040 -18.81%
-
Tax Rate - 107.61% - 1,526.86% 103.42% 123.41% - -
Total Cost 3,010,573 2,705,711 5,036,128 2,970,010 2,720,522 2,204,097 4,552,475 -24.11%
-
Net Worth 3,535,257 4,758,811 4,718,463 6,243,427 6,361,661 6,344,887 6,396,876 -32.67%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 116,829 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,535,257 4,758,811 4,718,463 6,243,427 6,361,661 6,344,887 6,396,876 -32.67%
NOSH 1,168,293 1,168,293 1,168,283 1,167,978 1,166,057 1,168,293 1,168,293 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -8.07% -0.39% -71.42% -5.80% -0.14% -0.22% -9.41% -
ROE -5.92% 0.42% -32.50% -2.06% -0.19% 0.26% -4.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 238.44 230.69 251.47 240.34 232.99 188.24 356.15 -23.48%
EPS -17.92 1.73 -131.27 -11.03 -1.04 1.42 -24.48 -18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.026 4.0733 4.0388 5.3455 5.4557 5.4309 5.4754 -32.67%
Adjusted Per Share Value based on latest NOSH - 1,167,978
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 238.44 230.69 251.47 240.28 232.54 188.24 356.15 -23.48%
EPS -17.92 1.73 -131.27 -11.03 -1.04 1.42 -24.48 -18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.026 4.0733 4.0388 5.3441 5.4453 5.4309 5.4754 -32.67%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 5.97 6.00 4.57 5.83 5.73 6.87 7.87 -
P/RPS 2.50 2.60 1.82 2.43 2.46 3.65 2.21 8.57%
P/EPS -33.32 347.62 -3.48 -52.86 -550.96 484.09 -32.14 2.43%
EY -3.00 0.29 -28.73 -1.89 -0.18 0.21 -3.11 -2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 1.97 1.47 1.13 1.09 1.05 1.26 1.44 23.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 23/05/17 27/02/17 29/11/16 29/08/16 24/05/16 25/02/16 -
Price 5.75 5.91 5.58 4.87 5.85 5.40 6.95 -
P/RPS 2.41 2.56 2.22 2.03 2.51 2.87 1.95 15.18%
P/EPS -32.10 342.41 -4.25 -44.15 -562.50 380.51 -28.39 8.54%
EY -3.12 0.29 -23.53 -2.26 -0.18 0.26 -3.52 -7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
P/NAPS 1.90 1.45 1.38 0.91 1.07 0.99 1.27 30.83%

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