[UMW] YoY Cumulative 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- -1037.95%
YoY- -4347.43%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,648,926 5,740,819 5,334,473 5,514,989 4,828,281 6,725,667 7,550,233 -11.40%
PBT 4,221 292,811 448,639 108,097 198,300 527,641 901,434 -59.06%
Tax -9,498 -68,217 -215,248 -343,549 -206,959 -158,273 -215,373 -40.53%
NP -5,277 224,594 233,391 -235,452 -8,659 369,368 686,061 -
-
NP to SH -34,122 143,691 198,460 -189,138 4,453 233,592 377,505 -
-
Tax Rate 225.02% 23.30% 47.98% 317.82% 104.37% 30.00% 23.89% -
Total Cost 3,654,203 5,516,225 5,101,082 5,750,441 4,836,940 6,356,299 6,864,172 -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 - - 58,414 - - 116,829 116,829 -
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 -0.93% 4.16% 6.24% -5.35% 0.07% 3.48% 5.77% -
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 312.33 491.38 456.60 472.05 412.02 575.68 646.26 -11.40%
EPS -2.92 12.30 16.99 -16.19 0.38 19.99 32.31 -
DPS 0.00 0.00 5.00 0.00 0.00 10.00 10.00 -
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 312.33 491.38 456.60 472.05 413.28 575.68 646.26 -11.40%
EPS -2.92 12.30 16.99 -16.19 0.38 19.99 32.31 -
DPS 0.00 0.00 5.00 0.00 0.00 10.00 10.00 -
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 0.82 1.10 1.31 1.26 1.39 1.76 1.69 -11.34%
P/EPS -87.31 43.91 35.14 -36.88 1,507.89 50.71 33.79 -
EY -1.15 2.28 2.85 -2.71 0.07 1.97 2.96 -
DY 0.00 0.00 0.84 0.00 0.00 0.99 0.92 -
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 0.84 0.92 1.33 1.22 1.42 1.47 1.90 -12.70%
P/EPS -89.36 36.59 35.62 -35.52 1,539.47 42.46 38.00 -
EY -1.12 2.73 2.81 -2.82 0.06 2.36 2.63 -
DY 0.00 0.00 0.83 0.00 0.00 1.18 0.81 -
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