[UMW] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.8%
YoY- -13.04%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 14,441,583 13,938,575 14,107,924 14,589,458 14,932,490 14,889,101 14,643,216 -0.91%
PBT 269,652 889,635 1,247,667 1,462,098 1,621,460 1,645,845 1,461,215 -67.48%
Tax -267,460 -295,104 -351,355 -405,176 -408,455 -402,003 -368,098 -19.13%
NP 2,192 594,531 896,312 1,056,922 1,213,005 1,243,842 1,093,117 -98.39%
-
NP to SH -37,171 324,584 508,057 581,579 651,970 655,324 559,780 -
-
Tax Rate 99.19% 33.17% 28.16% 27.71% 25.19% 24.43% 25.19% -
Total Cost 14,439,391 13,344,044 13,211,612 13,532,536 13,719,485 13,645,259 13,550,099 4.31%
-
Net Worth 6,397,808 6,800,203 6,714,632 6,602,729 6,580,415 6,643,970 6,542,212 -1.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 233,634 303,715 478,959 479,000 479,000 397,219 397,219 -29.73%
Div Payout % 0.00% 93.57% 94.27% 82.36% 73.47% 60.61% 70.96% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 6,397,808 6,800,203 6,714,632 6,602,729 6,580,415 6,643,970 6,542,212 -1.47%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.02% 4.27% 6.35% 7.24% 8.12% 8.35% 7.47% -
ROE -0.58% 4.77% 7.57% 8.81% 9.91% 9.86% 8.56% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,235.95 1,195.65 1,207.99 1,248.78 1,278.15 1,274.43 1,253.38 -0.92%
EPS -3.18 27.84 43.50 49.78 55.81 56.09 47.91 -
DPS 20.00 26.00 41.00 41.00 41.00 34.00 34.00 -29.72%
NAPS 5.4754 5.8332 5.7494 5.6516 5.6325 5.6869 5.5998 -1.48%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,236.13 1,193.07 1,207.57 1,248.78 1,278.15 1,274.43 1,253.38 -0.91%
EPS -3.18 27.78 43.49 49.78 55.81 56.09 47.91 -
DPS 20.00 26.00 41.00 41.00 41.00 34.00 34.00 -29.72%
NAPS 5.4762 5.8206 5.7474 5.6516 5.6325 5.6869 5.5998 -1.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.87 7.52 10.14 10.84 10.96 12.26 10.92 -
P/RPS 0.64 0.63 0.84 0.87 0.86 0.96 0.87 -18.46%
P/EPS -247.39 27.01 23.31 21.78 19.64 21.86 22.79 -
EY -0.40 3.70 4.29 4.59 5.09 4.58 4.39 -
DY 2.54 3.46 4.04 3.78 3.74 2.77 3.11 -12.59%
P/NAPS 1.44 1.29 1.76 1.92 1.95 2.16 1.95 -18.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 26/05/15 26/02/15 26/11/14 27/08/14 -
Price 6.95 8.28 8.49 10.70 11.04 11.30 12.28 -
P/RPS 0.56 0.69 0.70 0.86 0.86 0.89 0.98 -31.06%
P/EPS -218.47 29.74 19.52 21.49 19.78 20.15 25.63 -
EY -0.46 3.36 5.12 4.65 5.05 4.96 3.90 -
DY 2.88 3.14 4.83 3.83 3.71 3.01 2.77 2.62%
P/NAPS 1.27 1.42 1.48 1.89 1.96 1.99 2.19 -30.39%

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