[UMW] QoQ TTM Result on 31-Mar-2013 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

23-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -0.04%

YoY- 79.4%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	13,951,460	14,365,535	14,866,411	15,476,147	15,816,888	15,223,154	14,957,072	-4.52%
YoY %	-2.88%	-3.37%	-3.94%	-2.15%	3.90%	1.78%	-	-
Horiz. %	93.28%	96.05%	99.39%	103.47%	105.75%	101.78%	100.00%	-
PBT	1,435,673	1,592,534	1,942,673	2,016,268	2,020,277	1,899,314	1,695,428	-10.46%
YoY %	-9.85%	-18.02%	-3.65%	-0.20%	6.37%	12.03%	-	-
Horiz. %	84.68%	93.93%	114.58%	118.92%	119.16%	112.03%	100.00%	-
Tax	-351,461	-351,525	-407,286	-438,157	-431,469	-474,650	-465,966	-17.09%
YoY %	0.02%	13.69%	7.05%	-1.55%	9.10%	-1.86%	-	-
Horiz. %	75.43%	75.44%	87.41%	94.03%	92.60%	101.86%	100.00%	-
NP	1,084,212	1,241,009	1,535,387	1,578,111	1,588,808	1,424,664	1,229,462	-8.01%
YoY %	-12.63%	-19.17%	-2.71%	-0.67%	11.52%	15.88%	-	-
Horiz. %	88.19%	100.94%	124.88%	128.36%	129.23%	115.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	652,926	822,995	1,020,668	993,926	994,296	827,503	675,287	-2.21%
YoY %	-20.66%	-19.37%	2.69%	-0.04%	20.16%	22.54%	-	-
Horiz. %	96.69%	121.87%	151.15%	147.19%	147.24%	122.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.48%	22.07%	20.97%	21.73%	21.36%	24.99%	27.48%	-
YoY %	10.92%	5.25%	-3.50%	1.73%	-14.53%	-9.06%	-	-
Horiz. %	89.08%	80.31%	76.31%	79.08%	77.73%	90.94%	100.00%	-
Total Cost	12,867,248	13,124,526	13,331,024	13,898,036	14,228,080	13,798,490	13,727,610	-4.21%
YoY %	-1.96%	-1.55%	-4.08%	-2.32%	3.11%	0.52%	-	-
Horiz. %	93.73%	95.61%	97.11%	101.24%	103.65%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,290,328	5,025,299	5,050,417	5,068,058	4,848,302	4,772,714	4,603,895	23.06%
YoY %	25.17%	-0.50%	-0.35%	4.53%	1.58%	3.67%	-	-
Horiz. %	136.63%	109.15%	109.70%	110.08%	105.31%	103.67%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	397,219	584,146	584,146	584,146	584,146	378,676	360,825	6.59%
YoY %	-32.00%	0.00%	0.00%	0.00%	54.26%	4.95%	-	-
Horiz. %	110.09%	161.89%	161.89%	161.89%	161.89%	104.95%	100.00%	-
Div Payout %	60.84%	70.98%	57.23%	58.77%	58.75%	45.76%	53.43%	-
YoY %	-14.29%	24.03%	-2.62%	0.03%	28.39%	-14.36%	-	-
Horiz. %	113.87%	132.85%	107.11%	109.99%	109.96%	85.64%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	6,290,328	5,025,299	5,050,417	5,068,058	4,848,302	4,772,714	4,603,895	23.06%
YoY %	25.17%	-0.50%	-0.35%	4.53%	1.58%	3.67%	-	-
Horiz. %	136.63%	109.15%	109.70%	110.08%	105.31%	103.67%	100.00%	-
NOSH	1,168,293	1,168,293	1,168,293	1,168,293	1,168,293	1,168,293	1,168,293	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	7.77%	8.64%	10.33%	10.20%	10.05%	9.36%	8.22%	-
YoY %	-10.07%	-16.36%	1.27%	1.49%	7.37%	13.87%	-	-
Horiz. %	94.53%	105.11%	125.67%	124.09%	122.26%	113.87%	100.00%	-
ROE	10.38%	16.38%	20.21%	19.61%	20.51%	17.34%	14.67%	-
YoY %	-36.63%	-18.95%	3.06%	-4.39%	18.28%	18.20%	-	-
Horiz. %	70.76%	111.66%	137.76%	133.67%	139.81%	118.20%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	1,194.17	1,229.62	1,272.49	1,324.68	1,353.85	1,303.02	1,280.25	-4.52%
YoY %	-2.88%	-3.37%	-3.94%	-2.15%	3.90%	1.78%	-	-
Horiz. %	93.28%	96.05%	99.39%	103.47%	105.75%	101.78%	100.00%	-
EPS	55.89	70.44	87.36	85.08	85.11	70.83	57.80	-2.20%
YoY %	-20.66%	-19.37%	2.68%	-0.04%	20.16%	22.54%	-	-
Horiz. %	96.70%	121.87%	151.14%	147.20%	147.25%	122.54%	100.00%	-
DPS	34.00	50.00	50.00	50.00	50.00	32.50	31.00	6.33%
YoY %	-32.00%	0.00%	0.00%	0.00%	53.85%	4.84%	-	-
Horiz. %	109.68%	161.29%	161.29%	161.29%	161.29%	104.84%	100.00%	-
NAPS	5.3842	4.3014	4.3229	4.338	4.1499	4.0852	3.9407	23.06%
YoY %	25.17%	-0.50%	-0.35%	4.53%	1.58%	3.67%	-	-
Horiz. %	136.63%	109.15%	109.70%	110.08%	105.31%	103.67%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	1,194.17	1,229.62	1,272.49	1,324.68	1,353.85	1,303.02	1,280.25	-4.52%
YoY %	-2.88%	-3.37%	-3.94%	-2.15%	3.90%	1.78%	-	-
Horiz. %	93.28%	96.05%	99.39%	103.47%	105.75%	101.78%	100.00%	-
EPS	55.89	70.44	87.36	85.08	85.11	70.83	57.80	-2.20%
YoY %	-20.66%	-19.37%	2.68%	-0.04%	20.16%	22.54%	-	-
Horiz. %	96.70%	121.87%	151.14%	147.20%	147.25%	122.54%	100.00%	-
DPS	34.00	50.00	50.00	50.00	50.00	32.50	31.00	6.33%
YoY %	-32.00%	0.00%	0.00%	0.00%	53.85%	4.84%	-	-
Horiz. %	109.68%	161.29%	161.29%	161.29%	161.29%	104.84%	100.00%	-
NAPS	5.3842	4.3014	4.3229	4.338	4.1499	4.0852	3.9407	23.06%
YoY %	25.17%	-0.50%	-0.35%	4.53%	1.58%	3.67%	-	-
Horiz. %	136.63%	109.15%	109.70%	110.08%	105.31%	103.67%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	12.06	11.82	14.60	13.34	11.94	10.00	9.13	-
P/RPS	1.01	0.96	1.15	1.01	0.88	0.77	0.71	26.40%
YoY %	5.21%	-16.52%	13.86%	14.77%	14.29%	8.45%	-	-
Horiz. %	142.25%	135.21%	161.97%	142.25%	123.94%	108.45%	100.00%	-
P/EPS	21.58	16.78	16.71	15.68	14.03	14.12	15.80	23.03%
YoY %	28.61%	0.42%	6.57%	11.76%	-0.64%	-10.63%	-	-
Horiz. %	136.58%	106.20%	105.76%	99.24%	88.80%	89.37%	100.00%	-
EY	4.63	5.96	5.98	6.38	7.13	7.08	6.33	-18.77%
YoY %	-22.32%	-0.33%	-6.27%	-10.52%	0.71%	11.85%	-	-
Horiz. %	73.14%	94.15%	94.47%	100.79%	112.64%	111.85%	100.00%	-
DY	2.82	4.23	3.42	3.75	4.19	3.25	3.40	-11.69%
YoY %	-33.33%	23.68%	-8.80%	-10.50%	28.92%	-4.41%	-	-
Horiz. %	82.94%	124.41%	100.59%	110.29%	123.24%	95.59%	100.00%	-
P/NAPS	2.24	2.75	3.38	3.08	2.88	2.45	2.32	-2.30%
YoY %	-18.55%	-18.64%	9.74%	6.94%	17.55%	5.60%	-	-
Horiz. %	96.55%	118.53%	145.69%	132.76%	124.14%	105.60%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	21/11/13	30/08/13	23/05/13	26/02/13	23/11/12	16/08/12	-
Price	11.94	12.62	12.58	14.34	12.10	9.94	9.99	-
P/RPS	1.00	1.03	0.99	1.08	0.89	0.76	0.78	17.96%
YoY %	-2.91%	4.04%	-8.33%	21.35%	17.11%	-2.56%	-	-
Horiz. %	128.21%	132.05%	126.92%	138.46%	114.10%	97.44%	100.00%	-
P/EPS	21.36	17.91	14.40	16.86	14.22	14.03	17.28	15.13%
YoY %	19.26%	24.37%	-14.59%	18.57%	1.35%	-18.81%	-	-
Horiz. %	123.61%	103.65%	83.33%	97.57%	82.29%	81.19%	100.00%	-
EY	4.68	5.58	6.94	5.93	7.03	7.13	5.79	-13.19%
YoY %	-16.13%	-19.60%	17.03%	-15.65%	-1.40%	23.14%	-	-
Horiz. %	80.83%	96.37%	119.86%	102.42%	121.42%	123.14%	100.00%	-
DY	2.85	3.96	3.97	3.49	4.13	3.27	3.10	-5.43%
YoY %	-28.03%	-0.25%	13.75%	-15.50%	26.30%	5.48%	-	-
Horiz. %	91.94%	127.74%	128.06%	112.58%	133.23%	105.48%	100.00%	-
P/NAPS	2.22	2.93	2.91	3.31	2.92	2.43	2.54	-8.56%
YoY %	-24.23%	0.69%	-12.08%	13.36%	20.16%	-4.33%	-	-
Horiz. %	87.40%	115.35%	114.57%	130.31%	114.96%	95.67%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

PTRANS

PERAK TRANSIT BERHAD

331

DNEX

DAGANG NEXCHANGE BERHAD

321

HLIND

HONG LEONG INDUSTRIES BHD

317

NOTION

NOTION VTEC BHD

293

PBBANK

PUBLIC BANK BHD

274

TOPGLOV

TOP GLOVE CORPORATION BHD

264

MAYBANK

MALAYAN BANKING BHD

263

YTLPOWR

YTL POWER INTERNATIONAL BHD

213

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More