[UMW] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 3.63%
YoY- 159.28%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 11,739,145 11,305,312 11,712,623 11,665,741 11,306,277 11,579,107 10,960,139 4.67%
PBT 754,787 547,062 630,325 779,529 786,153 699,791 486,155 33.97%
Tax -126,050 -115,118 -157,532 -280,892 -304,563 -723,002 -691,262 -67.74%
NP 628,737 431,944 472,793 498,637 481,590 -23,211 -205,107 -
-
NP to SH 454,444 269,050 286,887 354,074 341,656 -106,080 -263,577 -
-
Tax Rate 16.70% 21.04% 24.99% 36.03% 38.74% 103.32% 142.19% -
Total Cost 11,110,408 10,873,368 11,239,830 11,167,104 10,824,687 11,602,318 11,165,246 -0.32%
-
Net Worth 3,692,626 3,549,627 3,451,140 3,421,582 3,326,717 3,287,812 3,178,577 10.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 70,097 75,939 29,207 29,207 87,622 58,414 58,414 12.88%
Div Payout % 15.42% 28.22% 10.18% 8.25% 25.65% 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,692,626 3,549,627 3,451,140 3,421,582 3,326,717 3,287,812 3,178,577 10.47%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.36% 3.82% 4.04% 4.27% 4.26% -0.20% -1.87% -
ROE 12.31% 7.58% 8.31% 10.35% 10.27% -3.23% -8.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,004.81 967.68 1,002.54 998.53 967.76 991.11 938.13 4.67%
EPS 38.90 23.03 24.56 30.31 29.24 -9.08 -22.56 -
DPS 6.00 6.50 2.50 2.50 7.50 5.00 5.00 12.88%
NAPS 3.1607 3.0383 2.954 2.9287 2.8475 2.8142 2.7207 10.47%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,004.81 967.68 1,002.54 998.53 967.76 991.11 938.13 4.67%
EPS 38.90 23.03 24.56 30.31 29.24 -9.08 -22.56 -
DPS 6.00 6.50 2.50 2.50 7.50 5.00 5.00 12.88%
NAPS 3.1607 3.0383 2.954 2.9287 2.8475 2.8142 2.7207 10.47%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.49 4.88 5.40 5.73 5.47 5.02 5.97 -
P/RPS 0.45 0.50 0.54 0.57 0.57 0.51 0.64 -20.87%
P/EPS 11.54 21.19 21.99 18.91 18.70 -55.29 -26.46 -
EY 8.66 4.72 4.55 5.29 5.35 -1.81 -3.78 -
DY 1.34 1.33 0.46 0.44 1.37 1.00 0.84 36.41%
P/NAPS 1.42 1.61 1.83 1.96 1.92 1.78 2.19 -25.02%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 20/11/19 21/05/19 27/02/19 30/11/18 29/08/18 -
Price 3.23 4.40 4.50 5.45 5.82 5.05 6.05 -
P/RPS 0.32 0.45 0.45 0.55 0.60 0.51 0.64 -36.92%
P/EPS 8.30 19.11 18.33 17.98 19.90 -55.62 -26.82 -
EY 12.04 5.23 5.46 5.56 5.02 -1.80 -3.73 -
DY 1.86 1.48 0.56 0.46 1.29 0.99 0.83 70.99%
P/NAPS 1.02 1.45 1.52 1.86 2.04 1.79 2.22 -40.37%

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