[UMW] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -19.87%
YoY- -19.79%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 11,029,978 9,656,562 13,451,334 15,100,466 13,716,954 15,617,908 12,775,270 -2.41%
PBT 216,194 396,600 1,055,282 1,802,868 1,751,784 1,906,992 1,246,638 -25.30%
Tax -687,098 -413,918 -316,546 -430,746 -397,472 -445,838 -337,852 12.54%
NP -470,904 -17,318 738,736 1,372,122 1,354,312 1,461,154 908,786 -
-
NP to SH -378,276 8,906 467,184 755,010 941,302 888,558 509,620 -
-
Tax Rate 317.82% 104.37% 30.00% 23.89% 22.69% 23.38% 27.10% -
Total Cost 11,500,882 9,673,880 12,712,598 13,728,344 12,362,642 14,156,754 11,866,484 -0.51%
-
Net Worth 3,535,257 6,393,218 6,716,989 6,542,212 5,050,417 4,603,895 3,493,950 0.19%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 233,658 233,658 233,658 233,658 232,930 -
Div Payout % - - 50.01% 30.95% 24.82% 26.30% 45.71% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,535,257 6,393,218 6,716,989 6,542,212 5,050,417 4,603,895 3,493,950 0.19%
NOSH 1,168,293 1,171,842 1,168,293 1,168,293 1,168,293 1,168,293 1,164,650 0.05%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -4.27% -0.18% 5.49% 9.09% 9.87% 9.36% 7.11% -
ROE -10.70% 0.14% 6.96% 11.54% 18.64% 19.30% 14.59% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 944.11 824.05 1,151.37 1,292.52 1,174.10 1,336.81 1,096.92 -2.46%
EPS -32.38 0.76 39.98 64.62 80.58 76.06 43.76 -
DPS 0.00 0.00 20.00 20.00 20.00 20.00 20.00 -
NAPS 3.026 5.4557 5.7494 5.5998 4.3229 3.9407 3.00 0.14%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 944.11 826.55 1,151.37 1,292.52 1,174.10 1,336.81 1,093.50 -2.41%
EPS -32.38 0.76 39.98 64.62 80.58 76.06 43.62 -
DPS 0.00 0.00 20.00 20.00 20.00 20.00 19.94 -
NAPS 3.026 5.4723 5.7494 5.5998 4.3229 3.9407 2.9906 0.19%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.97 5.73 10.14 10.92 14.60 9.13 7.22 -
P/RPS 0.63 0.70 0.88 0.84 1.24 0.68 0.66 -0.77%
P/EPS -18.44 753.95 25.36 16.90 18.12 12.00 16.50 -
EY -5.42 0.13 3.94 5.92 5.52 8.33 6.06 -
DY 0.00 0.00 1.97 1.83 1.37 2.19 2.77 -
P/NAPS 1.97 1.05 1.76 1.95 3.38 2.32 2.41 -3.30%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 26/08/15 27/08/14 30/08/13 16/08/12 19/08/11 -
Price 5.75 5.85 8.49 12.28 12.58 9.99 7.22 -
P/RPS 0.61 0.71 0.74 0.95 1.07 0.75 0.66 -1.30%
P/EPS -17.76 769.74 21.23 19.00 15.61 13.14 16.50 -
EY -5.63 0.13 4.71 5.26 6.40 7.61 6.06 -
DY 0.00 0.00 2.36 1.63 1.59 2.00 2.77 -
P/NAPS 1.90 1.07 1.48 2.19 2.91 2.54 2.41 -3.88%

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