[UMW] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 25.88%
YoY- -37.53%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 11,060,803 10,658,006 11,304,982 10,389,603 9,554,565 9,427,913 9,647,252 9.51%
PBT 482,750 448,656 591,729 500,317 400,665 475,435 466,197 2.34%
Tax 32,898 -102,759 -118,652 -102,844 -77,742 -90,170 -67,331 -
NP 515,648 345,897 473,077 397,473 322,923 385,265 398,866 18.61%
-
NP to SH 268,230 165,705 314,886 257,548 204,600 267,620 276,631 -2.02%
-
Tax Rate -6.81% 22.90% 20.05% 20.56% 19.40% 18.97% 14.44% -
Total Cost 10,545,155 10,312,109 10,831,905 9,992,130 9,231,642 9,042,648 9,248,386 9.11%
-
Net Worth 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 7.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 67,761 46,731 46,731 46,731 46,731 23,365 70,097 -2.22%
Div Payout % 25.26% 28.20% 14.84% 18.14% 22.84% 8.73% 25.34% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 4,112,394 3,867,052 3,913,784 3,968,227 3,868,104 3,796,721 3,686,317 7.54%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.66% 3.25% 4.18% 3.83% 3.38% 4.09% 4.13% -
ROE 6.52% 4.29% 8.05% 6.49% 5.29% 7.05% 7.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 946.75 912.27 967.65 889.30 817.82 806.98 825.76 9.51%
EPS 22.96 14.18 26.95 22.04 17.51 22.91 23.68 -2.03%
DPS 5.80 4.00 4.00 4.00 4.00 2.00 6.00 -2.22%
NAPS 3.52 3.31 3.35 3.3966 3.3109 3.2498 3.1553 7.54%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 946.75 912.27 967.65 889.30 817.82 806.98 825.76 9.51%
EPS 22.96 14.18 26.95 22.04 17.51 22.91 23.68 -2.03%
DPS 5.80 4.00 4.00 4.00 4.00 2.00 6.00 -2.22%
NAPS 3.52 3.31 3.35 3.3966 3.3109 3.2498 3.1553 7.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.97 3.13 3.16 3.26 3.40 2.51 2.55 -
P/RPS 0.31 0.34 0.33 0.37 0.42 0.31 0.31 0.00%
P/EPS 12.94 22.07 11.72 14.79 19.41 10.96 10.77 12.97%
EY 7.73 4.53 8.53 6.76 5.15 9.13 9.29 -11.50%
DY 1.95 1.28 1.27 1.23 1.18 0.80 2.35 -11.66%
P/NAPS 0.84 0.95 0.94 0.96 1.03 0.77 0.81 2.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 26/08/21 24/05/21 25/02/21 25/11/20 27/08/20 -
Price 3.10 3.08 3.20 3.14 2.88 2.68 2.61 -
P/RPS 0.33 0.34 0.33 0.35 0.35 0.33 0.32 2.06%
P/EPS 13.50 21.72 11.87 14.24 16.45 11.70 11.02 14.44%
EY 7.41 4.61 8.42 7.02 6.08 8.55 9.07 -12.57%
DY 1.87 1.30 1.25 1.27 1.39 0.75 2.30 -12.85%
P/NAPS 0.88 0.93 0.96 0.92 0.87 0.82 0.83 3.96%

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