[UMW] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -568.98%
YoY- -4347.43%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 7,297,852 11,481,638 10,668,946 11,029,978 9,656,562 13,451,334 15,100,466 -11.40%
PBT 8,442 585,622 897,278 216,194 396,600 1,055,282 1,802,868 -59.06%
Tax -18,996 -136,434 -430,496 -687,098 -413,918 -316,546 -430,746 -40.53%
NP -10,554 449,188 466,782 -470,904 -17,318 738,736 1,372,122 -
-
NP to SH -68,244 287,382 396,920 -378,276 8,906 467,184 755,010 -
-
Tax Rate 225.02% 23.30% 47.98% 317.82% 104.37% 30.00% 23.89% -
Total Cost 7,308,406 11,032,450 10,202,164 11,500,882 9,673,880 12,712,598 13,728,344 -9.96%
-
Net Worth 3,686,317 3,451,140 3,178,577 3,535,257 6,393,218 6,716,989 6,542,212 -9.11%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 116,829 - - 233,658 233,658 -
Div Payout % - - 29.43% - - 50.01% 30.95% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,686,317 3,451,140 3,178,577 3,535,257 6,393,218 6,716,989 6,542,212 -9.11%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,171,842 1,168,293 1,168,293 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.14% 3.91% 4.38% -4.27% -0.18% 5.49% 9.09% -
ROE -1.85% 8.33% 12.49% -10.70% 0.14% 6.96% 11.54% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 624.66 982.77 913.21 944.11 824.05 1,151.37 1,292.52 -11.40%
EPS -5.84 24.60 33.98 -32.38 0.76 39.98 64.62 -
DPS 0.00 0.00 10.00 0.00 0.00 20.00 20.00 -
NAPS 3.1553 2.954 2.7207 3.026 5.4557 5.7494 5.5998 -9.11%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 624.66 982.77 913.21 944.11 826.55 1,151.37 1,292.52 -11.40%
EPS -5.84 24.60 33.98 -32.38 0.76 39.98 64.62 -
DPS 0.00 0.00 10.00 0.00 0.00 20.00 20.00 -
NAPS 3.1553 2.954 2.7207 3.026 5.4723 5.7494 5.5998 -9.11%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.55 5.40 5.97 5.97 5.73 10.14 10.92 -
P/RPS 0.41 0.55 0.65 0.63 0.70 0.88 0.84 -11.25%
P/EPS -43.65 21.95 17.57 -18.44 753.95 25.36 16.90 -
EY -2.29 4.56 5.69 -5.42 0.13 3.94 5.92 -
DY 0.00 0.00 1.68 0.00 0.00 1.97 1.83 -
P/NAPS 0.81 1.83 2.19 1.97 1.05 1.76 1.95 -13.60%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 20/11/19 29/08/18 28/08/17 29/08/16 26/08/15 27/08/14 -
Price 2.61 4.50 6.05 5.75 5.85 8.49 12.28 -
P/RPS 0.42 0.46 0.66 0.61 0.71 0.74 0.95 -12.70%
P/EPS -44.68 18.29 17.81 -17.76 769.74 21.23 19.00 -
EY -2.24 5.47 5.62 -5.63 0.13 4.71 5.26 -
DY 0.00 0.00 1.65 0.00 0.00 2.36 1.63 -
P/NAPS 0.83 1.52 2.22 1.90 1.07 1.48 2.19 -14.91%

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