[UMW] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 35.7%
YoY- -31.44%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,016,350 2,445,112 2,954,231 3,242,313 2,663,326 1,529,733 2,119,193 -3.25%
PBT 16,470 32,587 162,698 236,901 159,543 -58,825 63,046 -59.10%
Tax -26,029 -11,065 -39,343 -26,322 -41,922 4,743 -14,241 49.43%
NP -9,559 21,522 123,355 210,579 117,621 -54,082 48,805 -
-
NP to SH -47,899 -21,101 97,265 137,440 101,282 -78,439 44,317 -
-
Tax Rate 158.04% 33.96% 24.18% 11.11% 26.28% - 22.59% -
Total Cost 2,025,909 2,423,590 2,830,876 3,031,734 2,545,705 1,583,815 2,070,388 -1.43%
-
Net Worth 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 3,743,097 2.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 46,731 - - - -
Div Payout % - - - 34.00% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 3,743,097 2.19%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.47% 0.88% 4.18% 6.49% 4.42% -3.54% 2.30% -
ROE -1.24% -0.54% 2.45% 3.55% 2.67% -2.13% 1.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 172.59 209.29 252.87 277.53 227.97 130.94 181.39 -3.25%
EPS -4.10 -1.81 8.33 11.76 8.67 -6.71 3.79 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.35 3.3966 3.3109 3.2498 3.1553 3.2039 2.19%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 172.59 209.29 252.87 277.53 227.97 130.94 181.39 -3.25%
EPS -4.10 -1.81 8.33 11.76 8.67 -6.71 3.79 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.31 3.35 3.3966 3.3109 3.2498 3.1553 3.2039 2.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.13 3.16 3.26 3.40 2.51 2.55 2.14 -
P/RPS 1.81 1.51 1.29 1.23 1.10 1.95 1.18 32.96%
P/EPS -76.34 -174.96 39.16 28.90 28.95 -37.98 56.42 -
EY -1.31 -0.57 2.55 3.46 3.45 -2.63 1.77 -
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.96 1.03 0.77 0.81 0.67 26.18%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 24/05/21 25/02/21 25/11/20 27/08/20 15/06/20 -
Price 3.08 3.20 3.14 2.88 2.68 2.61 2.65 -
P/RPS 1.78 1.53 1.24 1.04 1.18 1.99 1.46 14.11%
P/EPS -75.12 -177.17 37.72 24.48 30.91 -38.87 69.86 -
EY -1.33 -0.56 2.65 4.08 3.23 -2.57 1.43 -
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.92 0.87 0.82 0.83 0.83 7.87%

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