[UMW] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -60.85%
YoY- 323.21%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 17,728,902 14,763,196 10,798,686 7,297,852 11,481,638 10,668,946 11,029,978 8.22%
PBT 1,453,362 892,672 390,570 8,442 585,622 897,278 216,194 37.35%
Tax -275,136 -200,006 -100,816 -18,996 -136,434 -430,496 -687,098 -14.14%
NP 1,178,226 692,666 289,754 -10,554 449,188 466,782 -470,904 -
-
NP to SH 876,022 416,790 152,328 -68,244 287,382 396,920 -378,276 -
-
Tax Rate 18.93% 22.41% 25.81% 225.02% 23.30% 47.98% 317.82% -
Total Cost 16,550,676 14,070,530 10,508,932 7,308,406 11,032,450 10,202,164 11,500,882 6.25%
-
Net Worth 4,684,858 4,170,809 3,913,784 3,686,317 3,451,140 3,178,577 3,535,257 4.80%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - 116,829 - -
Div Payout % - - - - - 29.43% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 4,684,858 4,170,809 3,913,784 3,686,317 3,451,140 3,178,577 3,535,257 4.80%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.65% 4.69% 2.68% -0.14% 3.91% 4.38% -4.27% -
ROE 18.70% 9.99% 3.89% -1.85% 8.33% 12.49% -10.70% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,517.50 1,263.65 924.31 624.66 982.77 913.21 944.11 8.22%
EPS 74.98 35.68 13.04 -5.84 24.60 33.98 -32.38 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.01 3.57 3.35 3.1553 2.954 2.7207 3.026 4.80%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,517.50 1,263.65 924.31 624.66 982.77 913.21 944.11 8.22%
EPS 74.98 35.68 13.04 -5.84 24.60 33.98 -32.38 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.01 3.57 3.35 3.1553 2.954 2.7207 3.026 4.80%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.75 3.10 3.16 2.55 5.40 5.97 5.97 -
P/RPS 0.25 0.25 0.34 0.41 0.55 0.65 0.63 -14.27%
P/EPS 5.00 8.69 24.24 -43.65 21.95 17.57 -18.44 -
EY 20.00 11.51 4.13 -2.29 4.56 5.69 -5.42 -
DY 0.00 0.00 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 0.94 0.87 0.94 0.81 1.83 2.19 1.97 -11.59%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 26/08/22 26/08/21 27/08/20 20/11/19 29/08/18 28/08/17 -
Price 4.79 3.06 3.20 2.61 4.50 6.05 5.75 -
P/RPS 0.32 0.24 0.35 0.42 0.46 0.66 0.61 -10.19%
P/EPS 6.39 8.58 24.54 -44.68 18.29 17.81 -17.76 -
EY 15.65 11.66 4.07 -2.24 5.47 5.62 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 1.19 0.86 0.96 0.83 1.52 2.22 1.90 -7.49%

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