[UMW] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 600.98%
YoY- 74.6%
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,057,465 3,730,842 3,650,756 3,645,110 2,016,350 2,445,112 2,954,231 23.53%
PBT 231,485 230,047 216,289 270,995 16,470 32,587 162,698 26.47%
Tax -72,124 -56,519 -43,484 109,335 -26,029 -11,065 -39,343 49.73%
NP 159,361 173,528 172,805 380,330 -9,559 21,522 123,355 18.59%
-
NP to SH 100,697 107,189 101,206 239,965 -47,899 -21,101 97,265 2.33%
-
Tax Rate 31.16% 24.57% 20.10% -40.35% 158.04% 33.96% 24.18% -
Total Cost 3,898,104 3,557,314 3,477,951 3,264,780 2,025,909 2,423,590 2,830,876 23.74%
-
Net Worth 4,299,321 4,170,809 4,112,394 4,112,394 3,867,052 3,913,784 3,968,227 5.48%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 67,761 - - - -
Div Payout % - - - 28.24% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 4,299,321 4,170,809 4,112,394 4,112,394 3,867,052 3,913,784 3,968,227 5.48%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.93% 4.65% 4.73% 10.43% -0.47% 0.88% 4.18% -
ROE 2.34% 2.57% 2.46% 5.84% -1.24% -0.54% 2.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 347.30 319.34 312.49 312.00 172.59 209.29 252.87 23.53%
EPS 8.62 9.17 8.66 20.54 -4.10 -1.81 8.33 2.30%
DPS 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
NAPS 3.68 3.57 3.52 3.52 3.31 3.35 3.3966 5.48%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 347.30 319.34 312.49 312.00 172.59 209.29 252.87 23.53%
EPS 8.62 9.17 8.66 20.54 -4.10 -1.81 8.33 2.30%
DPS 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
NAPS 3.68 3.57 3.52 3.52 3.31 3.35 3.3966 5.48%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.99 3.10 3.29 2.97 3.13 3.16 3.26 -
P/RPS 0.86 0.97 1.05 0.95 1.81 1.51 1.29 -23.66%
P/EPS 34.69 33.79 37.98 14.46 -76.34 -174.96 39.16 -7.75%
EY 2.88 2.96 2.63 6.92 -1.31 -0.57 2.55 8.44%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.93 0.84 0.95 0.94 0.96 -10.69%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 24/05/22 25/02/22 29/11/21 26/08/21 24/05/21 -
Price 3.34 3.06 3.35 3.10 3.08 3.20 3.14 -
P/RPS 0.96 0.96 1.07 0.99 1.78 1.53 1.24 -15.67%
P/EPS 38.75 33.35 38.67 15.09 -75.12 -177.17 37.72 1.81%
EY 2.58 3.00 2.59 6.63 -1.33 -0.56 2.65 -1.76%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.95 0.88 0.93 0.96 0.92 -0.72%

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