[UMW] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 422.07%
YoY- 152.47%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 11,305,312 11,712,623 11,665,741 11,306,277 11,579,107 10,960,139 10,826,687 2.92%
PBT 547,062 630,325 779,529 786,153 699,791 486,155 173,617 114.77%
Tax -115,118 -157,532 -280,892 -304,563 -723,002 -691,262 -743,212 -71.12%
NP 431,944 472,793 498,637 481,590 -23,211 -205,107 -569,595 -
-
NP to SH 269,050 286,887 354,074 341,656 -106,080 -263,577 -597,255 -
-
Tax Rate 21.04% 24.99% 36.03% 38.74% 103.32% 142.19% 428.08% -
Total Cost 10,873,368 11,239,830 11,167,104 10,824,687 11,602,318 11,165,246 11,396,282 -3.08%
-
Net Worth 3,549,627 3,451,140 3,421,582 3,326,717 3,287,812 3,178,577 3,127,756 8.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 75,939 29,207 29,207 87,622 58,414 58,414 58,414 19.09%
Div Payout % 28.22% 10.18% 8.25% 25.65% 0.00% 0.00% 0.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,549,627 3,451,140 3,421,582 3,326,717 3,287,812 3,178,577 3,127,756 8.79%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.82% 4.04% 4.27% 4.26% -0.20% -1.87% -5.26% -
ROE 7.58% 8.31% 10.35% 10.27% -3.23% -8.29% -19.10% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 967.68 1,002.54 998.53 967.76 991.11 938.13 926.71 2.92%
EPS 23.03 24.56 30.31 29.24 -9.08 -22.56 -51.12 -
DPS 6.50 2.50 2.50 7.50 5.00 5.00 5.00 19.09%
NAPS 3.0383 2.954 2.9287 2.8475 2.8142 2.7207 2.6772 8.79%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 967.68 1,002.54 998.53 967.76 991.11 938.13 926.71 2.92%
EPS 23.03 24.56 30.31 29.24 -9.08 -22.56 -51.12 -
DPS 6.50 2.50 2.50 7.50 5.00 5.00 5.00 19.09%
NAPS 3.0383 2.954 2.9287 2.8475 2.8142 2.7207 2.6772 8.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.88 5.40 5.73 5.47 5.02 5.97 6.13 -
P/RPS 0.50 0.54 0.57 0.57 0.51 0.64 0.66 -16.88%
P/EPS 21.19 21.99 18.91 18.70 -55.29 -26.46 -11.99 -
EY 4.72 4.55 5.29 5.35 -1.81 -3.78 -8.34 -
DY 1.33 0.46 0.44 1.37 1.00 0.84 0.82 38.00%
P/NAPS 1.61 1.83 1.96 1.92 1.78 2.19 2.29 -20.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 20/11/19 21/05/19 27/02/19 30/11/18 29/08/18 22/05/18 -
Price 4.40 4.50 5.45 5.82 5.05 6.05 6.60 -
P/RPS 0.45 0.45 0.55 0.60 0.51 0.64 0.71 -26.19%
P/EPS 19.11 18.33 17.98 19.90 -55.62 -26.82 -12.91 -
EY 5.23 5.46 5.56 5.02 -1.80 -3.73 -7.75 -
DY 1.48 0.56 0.46 1.29 0.99 0.83 0.76 55.87%
P/NAPS 1.45 1.52 1.86 2.04 1.79 2.22 2.47 -29.86%

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