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

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 61.87%
YoY- 31.1%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 15,084,173 13,043,058 11,757,328 11,060,803 10,658,006 11,304,982 10,389,603 28.18%
PBT 948,816 733,801 536,341 482,750 448,656 591,729 500,317 53.15%
Tax -62,792 -16,697 28,757 32,898 -102,759 -118,652 -102,844 -28.00%
NP 886,024 717,104 565,098 515,648 345,897 473,077 397,473 70.56%
-
NP to SH 549,057 400,461 272,171 268,230 165,705 314,886 257,548 65.56%
-
Tax Rate 6.62% 2.28% -5.36% -6.81% 22.90% 20.05% 20.56% -
Total Cost 14,198,149 12,325,954 11,192,230 10,545,155 10,312,109 10,831,905 9,992,130 26.36%
-
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 67,761 67,761 67,761 46,731 46,731 46,731 28.08%
Div Payout % 12.34% 16.92% 24.90% 25.26% 28.20% 14.84% 18.14% -
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 5.87% 5.50% 4.81% 4.66% 3.25% 4.18% 3.83% -
ROE 12.77% 9.60% 6.62% 6.52% 4.29% 8.05% 6.49% -
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 1,291.13 1,116.42 1,006.37 946.75 912.27 967.65 889.30 28.18%
EPS 47.00 34.28 23.30 22.96 14.18 26.95 22.04 65.59%
DPS 5.80 5.80 5.80 5.80 4.00 4.00 4.00 28.07%
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 1,291.13 1,116.42 1,006.37 946.75 912.27 967.65 889.30 28.18%
EPS 47.00 34.28 23.30 22.96 14.18 26.95 22.04 65.59%
DPS 5.80 5.80 5.80 5.80 4.00 4.00 4.00 28.07%
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 0.23 0.28 0.33 0.31 0.34 0.33 0.37 -27.14%
P/EPS 6.36 9.04 14.12 12.94 22.07 11.72 14.79 -42.99%
EY 15.72 11.06 7.08 7.73 4.53 8.53 6.76 75.43%
DY 1.94 1.87 1.76 1.95 1.28 1.27 1.23 35.45%
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 3.33 3.06 3.35 3.10 3.08 3.20 3.14 -
P/RPS 0.26 0.27 0.33 0.33 0.34 0.33 0.35 -17.96%
P/EPS 7.09 8.93 14.38 13.50 21.72 11.87 14.24 -37.15%
EY 14.11 11.20 6.95 7.41 4.61 8.42 7.02 59.19%
DY 1.74 1.90 1.73 1.87 1.30 1.25 1.27 23.33%
P/NAPS 0.90 0.86 0.95 0.88 0.93 0.96 0.92 -1.45%

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