[UMW] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.22%
YoY- -790.71%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 11,214,933 11,322,586 11,508,365 11,156,966 10,660,980 11,905,831 12,631,876 -7.60%
PBT 40,705 -2,074,912 -2,216,468 -283,686 -401,470 -188,936 -128,112 -
Tax -714,655 -293,331 -304,826 -1,991,719 -1,868,307 -377,687 -247,723 102.26%
NP -673,950 -2,368,243 -2,521,294 -2,275,405 -2,269,777 -566,623 -375,835 47.44%
-
NP to SH -651,174 -1,784,705 -1,884,166 -1,654,454 -1,658,039 -408,661 -266,310 81.20%
-
Tax Rate 1,755.69% - - - - - - -
Total Cost 11,888,883 13,690,829 14,029,659 13,432,371 12,930,757 12,472,454 13,007,711 -5.80%
-
Net Worth 3,082,426 3,521,354 3,535,257 4,758,811 4,718,463 6,243,427 6,361,661 -38.22%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 116,846 116,846 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,082,426 3,521,354 3,535,257 4,758,811 4,718,463 6,243,427 6,361,661 -38.22%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -6.01% -20.92% -21.91% -20.39% -21.29% -4.76% -2.98% -
ROE -21.13% -50.68% -53.30% -34.77% -35.14% -6.55% -4.19% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 959.94 969.16 985.06 954.98 912.53 1,019.35 1,083.30 -7.72%
EPS -55.74 -152.76 -161.28 -141.61 -141.92 -34.99 -22.84 80.97%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 2.6384 3.0141 3.026 4.0733 4.0388 5.3455 5.4557 -38.30%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 959.94 969.16 985.06 954.98 912.53 1,019.08 1,081.22 -7.60%
EPS -55.74 -152.76 -161.28 -141.61 -141.92 -34.98 -22.79 81.23%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 2.6384 3.0141 3.026 4.0733 4.0388 5.3441 5.4453 -38.22%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.20 5.55 5.97 6.00 4.57 5.83 5.73 -
P/RPS 0.54 0.57 0.61 0.63 0.50 0.57 0.53 1.25%
P/EPS -9.33 -3.63 -3.70 -4.24 -3.22 -16.66 -25.09 -48.19%
EY -10.72 -27.52 -27.01 -23.60 -31.05 -6.00 -3.99 92.91%
DY 0.00 0.00 0.00 0.00 0.00 1.72 1.75 -
P/NAPS 1.97 1.84 1.97 1.47 1.13 1.09 1.05 51.94%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 28/08/17 23/05/17 27/02/17 29/11/16 29/08/16 -
Price 6.49 5.30 5.75 5.91 5.58 4.87 5.85 -
P/RPS 0.68 0.55 0.58 0.62 0.61 0.48 0.54 16.56%
P/EPS -11.64 -3.47 -3.57 -4.17 -3.93 -13.92 -25.61 -40.80%
EY -8.59 -28.82 -28.05 -23.96 -25.43 -7.18 -3.90 69.04%
DY 0.00 0.00 0.00 0.00 0.00 2.05 1.71 -
P/NAPS 2.46 1.76 1.90 1.45 1.38 0.91 1.07 73.93%

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