[UMW] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

30-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 7.13%

YoY- 5.94%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	9,656,562	13,451,334	15,100,466	13,716,954	15,617,908	12,775,270	12,630,464	-4.37%
YoY %	-28.21%	-10.92%	10.09%	-12.17%	22.25%	1.15%	-	-
Horiz. %	76.45%	106.50%	119.56%	108.60%	123.65%	101.15%	100.00%	-
PBT	396,600	1,055,282	1,802,868	1,751,784	1,906,992	1,246,638	1,494,720	-19.82%
YoY %	-62.42%	-41.47%	2.92%	-8.14%	52.97%	-16.60%	-	-
Horiz. %	26.53%	70.60%	120.62%	117.20%	127.58%	83.40%	100.00%	-
Tax	-413,918	-316,546	-430,746	-397,472	-445,838	-337,852	-344,196	3.11%
YoY %	-30.76%	26.51%	-8.37%	10.85%	-31.96%	1.84%	-	-
Horiz. %	120.26%	91.97%	125.15%	115.48%	129.53%	98.16%	100.00%	-
NP	-17,318	738,736	1,372,122	1,354,312	1,461,154	908,786	1,150,524	-
YoY %	-102.34%	-46.16%	1.32%	-7.31%	60.78%	-21.01%	-	-
Horiz. %	-1.51%	64.21%	119.26%	117.71%	127.00%	78.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,906	467,184	755,010	941,302	888,558	509,620	689,106	-51.52%
YoY %	-98.09%	-38.12%	-19.79%	5.94%	74.36%	-26.05%	-	-
Horiz. %	1.29%	67.80%	109.56%	136.60%	128.94%	73.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	104.37%	30.00%	23.89%	22.69%	23.38%	27.10%	23.03%	-
YoY %	247.90%	25.58%	5.29%	-2.95%	-13.73%	17.67%	-	-
Horiz. %	453.19%	130.26%	103.73%	98.52%	101.52%	117.67%	100.00%	-
Total Cost	9,673,880	12,712,598	13,728,344	12,362,642	14,156,754	11,866,484	11,479,940	-2.81%
YoY %	-23.90%	-7.40%	11.05%	-12.67%	19.30%	3.37%	-	-
Horiz. %	84.27%	110.74%	119.59%	107.69%	123.32%	103.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,393,218	6,716,989	6,542,212	5,050,417	4,603,895	3,493,950	4,091,934	7.71%
YoY %	-4.82%	2.67%	29.54%	9.70%	31.77%	-14.61%	-	-
Horiz. %	156.24%	164.15%	159.88%	123.42%	112.51%	85.39%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	233,658	233,658	233,658	233,658	232,930	225,936	-
YoY %	-	0.00%	0.00%	0.00%	0.31%	3.10%	-	-
Horiz. %	-	103.42%	103.42%	103.42%	103.42%	103.10%	100.00%	-
Div Payout %	-	50.01%	30.95%	24.82%	26.30%	45.71%	32.79%	-
YoY %	-	61.58%	24.70%	-5.63%	-42.46%	39.40%	-	-
Horiz. %	-	152.52%	94.39%	75.69%	80.21%	139.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	6,393,218	6,716,989	6,542,212	5,050,417	4,603,895	3,493,950	4,091,934	7.71%
YoY %	-4.82%	2.67%	29.54%	9.70%	31.77%	-14.61%	-	-
Horiz. %	156.24%	164.15%	159.88%	123.42%	112.51%	85.39%	100.00%	-
NOSH	1,171,842	1,168,293	1,168,293	1,168,293	1,168,293	1,164,650	1,129,681	0.61%
YoY %	0.30%	0.00%	0.00%	0.00%	0.31%	3.10%	-	-
Horiz. %	103.73%	103.42%	103.42%	103.42%	103.42%	103.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-0.18%	5.49%	9.09%	9.87%	9.36%	7.11%	9.11%	-
YoY %	-103.28%	-39.60%	-7.90%	5.45%	31.65%	-21.95%	-	-
Horiz. %	-1.98%	60.26%	99.78%	108.34%	102.74%	78.05%	100.00%	-
ROE	0.14%	6.96%	11.54%	18.64%	19.30%	14.59%	16.84%	-
YoY %	-97.99%	-39.69%	-38.09%	-3.42%	32.28%	-13.36%	-	-
Horiz. %	0.83%	41.33%	68.53%	110.69%	114.61%	86.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	824.05	1,151.37	1,292.52	1,174.10	1,336.81	1,096.92	1,118.05	-4.95%
YoY %	-28.43%	-10.92%	10.09%	-12.17%	21.87%	-1.89%	-	-
Horiz. %	73.70%	102.98%	115.60%	105.01%	119.57%	98.11%	100.00%	-
EPS	0.76	39.98	64.62	80.58	76.06	43.76	61.00	-51.81%
YoY %	-98.10%	-38.13%	-19.81%	5.94%	73.81%	-28.26%	-	-
Horiz. %	1.25%	65.54%	105.93%	132.10%	124.69%	71.74%	100.00%	-
DPS	0.00	20.00	20.00	20.00	20.00	20.00	20.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.4557	5.7494	5.5998	4.3229	3.9407	3.00	3.6222	7.05%
YoY %	-5.11%	2.67%	29.54%	9.70%	31.36%	-17.18%	-	-
Horiz. %	150.62%	158.73%	154.60%	119.34%	108.79%	82.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	826.55	1,151.37	1,292.52	1,174.10	1,336.81	1,093.50	1,081.10	-4.37%
YoY %	-28.21%	-10.92%	10.09%	-12.17%	22.25%	1.15%	-	-
Horiz. %	76.45%	106.50%	119.56%	108.60%	123.65%	101.15%	100.00%	-
EPS	0.76	39.98	64.62	80.58	76.06	43.62	58.98	-51.54%
YoY %	-98.10%	-38.13%	-19.81%	5.94%	74.37%	-26.04%	-	-
Horiz. %	1.29%	67.79%	109.56%	136.62%	128.96%	73.96%	100.00%	-
DPS	0.00	20.00	20.00	20.00	20.00	19.94	19.34	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.30%	3.10%	-	-
Horiz. %	0.00%	103.41%	103.41%	103.41%	103.41%	103.10%	100.00%	-
NAPS	5.4723	5.7494	5.5998	4.3229	3.9407	2.9906	3.5025	7.71%
YoY %	-4.82%	2.67%	29.54%	9.70%	31.77%	-14.62%	-	-
Horiz. %	156.24%	164.15%	159.88%	123.42%	112.51%	85.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	5.73	10.14	10.92	14.60	9.13	7.22	6.33	-
P/RPS	0.70	0.88	0.84	1.24	0.68	0.66	0.57	3.48%
YoY %	-20.45%	4.76%	-32.26%	82.35%	3.03%	15.79%	-	-
Horiz. %	122.81%	154.39%	147.37%	217.54%	119.30%	115.79%	100.00%	-
P/EPS	753.95	25.36	16.90	18.12	12.00	16.50	10.38	104.13%
YoY %	2,872.99%	50.06%	-6.73%	51.00%	-27.27%	58.96%	-	-
Horiz. %	7,263.49%	244.32%	162.81%	174.57%	115.61%	158.96%	100.00%	-
EY	0.13	3.94	5.92	5.52	8.33	6.06	9.64	-51.18%
YoY %	-96.70%	-33.45%	7.25%	-33.73%	37.46%	-37.14%	-	-
Horiz. %	1.35%	40.87%	61.41%	57.26%	86.41%	62.86%	100.00%	-
DY	0.00	1.97	1.83	1.37	2.19	2.77	3.16	-
YoY %	0.00%	7.65%	33.58%	-37.44%	-20.94%	-12.34%	-	-
Horiz. %	0.00%	62.34%	57.91%	43.35%	69.30%	87.66%	100.00%	-
P/NAPS	1.05	1.76	1.95	3.38	2.32	2.41	1.75	-8.15%
YoY %	-40.34%	-9.74%	-42.31%	45.69%	-3.73%	37.71%	-	-
Horiz. %	60.00%	100.57%	111.43%	193.14%	132.57%	137.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	26/08/15	27/08/14	30/08/13	16/08/12	19/08/11	20/08/10	-
Price	5.85	8.49	12.28	12.58	9.99	7.22	6.43	-
P/RPS	0.71	0.74	0.95	1.07	0.75	0.66	0.58	3.42%
YoY %	-4.05%	-22.11%	-11.21%	42.67%	13.64%	13.79%	-	-
Horiz. %	122.41%	127.59%	163.79%	184.48%	129.31%	113.79%	100.00%	-
P/EPS	769.74	21.23	19.00	15.61	13.14	16.50	10.54	104.31%
YoY %	3,525.72%	11.74%	21.72%	18.80%	-20.36%	56.55%	-	-
Horiz. %	7,303.04%	201.42%	180.27%	148.10%	124.67%	156.55%	100.00%	-
EY	0.13	4.71	5.26	6.40	7.61	6.06	9.49	-51.05%
YoY %	-97.24%	-10.46%	-17.81%	-15.90%	25.58%	-36.14%	-	-
Horiz. %	1.37%	49.63%	55.43%	67.44%	80.19%	63.86%	100.00%	-
DY	0.00	2.36	1.63	1.59	2.00	2.77	3.11	-
YoY %	0.00%	44.79%	2.52%	-20.50%	-27.80%	-10.93%	-	-
Horiz. %	0.00%	75.88%	52.41%	51.13%	64.31%	89.07%	100.00%	-
P/NAPS	1.07	1.48	2.19	2.91	2.54	2.41	1.78	-8.12%
YoY %	-27.70%	-32.42%	-24.74%	14.57%	5.39%	35.39%	-	-
Horiz. %	60.11%	83.15%	123.03%	163.48%	142.70%	135.39%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos