[UMW] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -75.26%
YoY- -57.91%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 18,264,718 15,252,084 9,887,590 8,416,336 11,497,978 11,499,265 10,914,662 8.95%
PBT 1,403,936 903,761 282,340 218,352 590,821 909,609 170,705 42.05%
Tax -271,342 -229,502 -101,916 -68,560 -116,400 -368,993 -497,741 -9.61%
NP 1,132,593 674,258 180,424 149,792 474,421 540,616 -327,036 -
-
NP to SH 814,826 412,122 37,686 89,546 338,645 435,453 -291,340 -
-
Tax Rate 19.33% 25.39% 36.10% 31.40% 19.70% 40.57% 291.58% -
Total Cost 17,132,125 14,577,825 9,707,166 8,266,544 11,023,557 10,958,649 11,241,698 7.27%
-
Net Worth 4,860,102 4,299,321 3,867,052 3,796,721 3,549,627 3,287,812 3,521,354 5.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 62,309 77,886 - -
Div Payout % - - - - 18.40% 17.89% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,860,102 4,299,321 3,867,052 3,796,721 3,549,627 3,287,812 3,521,354 5.51%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.20% 4.42% 1.82% 1.78% 4.13% 4.70% -3.00% -
ROE 16.77% 9.59% 0.97% 2.36% 9.54% 13.24% -8.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,563.37 1,305.50 846.33 720.40 984.17 984.28 934.24 8.95%
EPS 69.75 35.28 3.23 7.67 28.99 37.27 -24.93 -
DPS 0.00 0.00 0.00 0.00 5.33 6.67 0.00 -
NAPS 4.16 3.68 3.31 3.2498 3.0383 2.8142 3.0141 5.51%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,563.37 1,305.50 846.33 720.40 984.17 984.28 934.24 8.95%
EPS 69.75 35.28 3.23 7.67 28.99 37.27 -24.93 -
DPS 0.00 0.00 0.00 0.00 5.33 6.67 0.00 -
NAPS 4.16 3.68 3.31 3.2498 3.0383 2.8142 3.0141 5.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.76 2.99 3.13 2.51 4.88 5.02 5.55 -
P/RPS 0.30 0.23 0.37 0.35 0.50 0.51 0.59 -10.65%
P/EPS 6.82 8.48 97.03 32.75 16.84 13.47 -22.26 -
EY 14.65 11.80 1.03 3.05 5.94 7.42 -4.49 -
DY 0.00 0.00 0.00 0.00 1.09 1.33 0.00 -
P/NAPS 1.14 0.81 0.95 0.77 1.61 1.78 1.84 -7.66%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 25/11/20 28/11/19 30/11/18 28/11/17 -
Price 4.90 3.34 3.08 2.68 4.40 5.05 5.30 -
P/RPS 0.31 0.26 0.36 0.37 0.45 0.51 0.57 -9.64%
P/EPS 7.03 9.47 95.48 34.97 15.18 13.55 -21.25 -
EY 14.23 10.56 1.05 2.86 6.59 7.38 -4.71 -
DY 0.00 0.00 0.00 0.00 1.21 1.32 0.00 -
P/NAPS 1.18 0.91 0.93 0.82 1.45 1.79 1.76 -6.44%

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