[UMW] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 90.16%
YoY- 119.48%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 17,518,324 14,603,024 11,816,924 8,476,772 11,099,212 9,661,356 10,780,600 8.42%
PBT 1,002,924 865,156 650,792 252,184 562,704 589,200 555,424 10.34%
Tax -188,036 -173,936 -157,372 -56,964 -119,340 -214,024 -597,668 -17.52%
NP 814,888 691,220 493,420 195,220 443,364 375,176 -42,244 -
-
NP to SH 537,840 404,824 389,060 177,268 346,008 296,336 80,660 37.17%
-
Tax Rate 18.75% 20.10% 24.18% 22.59% 21.21% 36.32% 107.61% -
Total Cost 16,703,436 13,911,804 11,323,504 8,281,552 10,655,848 9,286,180 10,822,844 7.49%
-
Net Worth 4,357,736 4,112,394 3,968,227 3,743,097 3,421,582 3,127,756 4,758,811 -1.45%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 233,658 - -
Div Payout % - - - - - 78.85% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 4,357,736 4,112,394 3,968,227 3,743,097 3,421,582 3,127,756 4,758,811 -1.45%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.65% 4.73% 4.18% 2.30% 3.99% 3.88% -0.39% -
ROE 12.34% 9.84% 9.80% 4.74% 10.11% 9.47% 1.69% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,499.48 1,249.94 1,011.47 725.57 950.04 826.96 922.76 8.42%
EPS 46.04 34.64 33.32 15.16 29.60 25.36 6.92 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.73 3.52 3.3966 3.2039 2.9287 2.6772 4.0733 -1.45%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,499.48 1,249.94 1,011.47 725.57 950.04 826.96 922.76 8.42%
EPS 46.04 34.64 33.32 15.16 29.60 25.36 6.92 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.73 3.52 3.3966 3.2039 2.9287 2.6772 4.0733 -1.45%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.85 3.29 3.26 2.14 5.73 6.13 6.00 -
P/RPS 0.26 0.26 0.32 0.29 0.60 0.74 0.65 -14.15%
P/EPS 8.36 9.49 9.79 14.10 19.35 24.17 86.91 -32.29%
EY 11.96 10.53 10.22 7.09 5.17 4.14 1.15 47.71%
DY 0.00 0.00 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 1.03 0.93 0.96 0.67 1.96 2.29 1.47 -5.75%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 24/05/22 24/05/21 15/06/20 21/05/19 22/05/18 23/05/17 -
Price 3.68 3.35 3.14 2.65 5.45 6.60 5.91 -
P/RPS 0.25 0.27 0.31 0.37 0.57 0.80 0.64 -14.49%
P/EPS 7.99 9.67 9.43 17.46 18.40 26.02 85.60 -32.63%
EY 12.51 10.34 10.61 5.73 5.43 3.84 1.17 48.39%
DY 0.00 0.00 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.99 0.95 0.92 0.83 1.86 2.47 1.45 -6.15%

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