[UMW] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.75%
YoY- 104.66%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 14,419,750 14,932,490 13,951,460 15,816,888 13,535,753 12,280,229 10,720,861 5.06%
PBT 265,630 1,621,460 1,435,673 2,020,277 1,365,251 1,313,219 846,504 -17.55%
Tax -259,921 -408,455 -351,461 -431,469 -411,973 -340,398 -199,292 4.52%
NP 5,709 1,213,005 1,084,212 1,588,808 953,278 972,821 647,212 -54.52%
-
NP to SH -38,925 651,970 652,926 994,296 485,818 526,903 382,395 -
-
Tax Rate 97.85% 25.19% 24.48% 21.36% 30.18% 25.92% 23.54% -
Total Cost 14,414,041 13,719,485 12,867,248 14,228,080 12,582,475 11,307,408 10,073,649 6.15%
-
Net Worth 6,396,876 6,580,415 6,290,328 4,848,302 4,244,571 3,974,869 3,722,472 9.43%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 233,658 479,000 514,049 584,146 361,776 341,522 220,813 0.94%
Div Payout % 0.00% 73.47% 78.73% 58.75% 74.47% 64.82% 57.74% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,396,876 6,580,415 6,290,328 4,848,302 4,244,571 3,974,869 3,722,472 9.43%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,167,020 1,138,409 1,104,067 0.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.04% 8.12% 7.77% 10.05% 7.04% 7.92% 6.04% -
ROE -0.61% 9.91% 10.38% 20.51% 11.45% 13.26% 10.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,234.26 1,278.15 1,194.17 1,353.85 1,159.86 1,078.72 971.03 4.07%
EPS -3.33 55.81 55.89 85.11 41.65 46.30 34.60 -
DPS 20.00 41.00 44.00 50.00 31.00 30.00 20.00 0.00%
NAPS 5.4754 5.6325 5.3842 4.1499 3.6371 3.4916 3.3716 8.41%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,234.26 1,278.15 1,194.17 1,353.85 1,158.59 1,051.13 917.65 5.06%
EPS -3.33 55.81 55.89 85.11 41.58 45.10 32.73 -
DPS 20.00 41.00 44.00 50.00 30.97 29.23 18.90 0.94%
NAPS 5.4754 5.6325 5.3842 4.1499 3.6331 3.4023 3.1862 9.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.87 10.96 12.06 11.94 7.00 7.02 6.35 -
P/RPS 0.64 0.86 1.01 0.88 0.60 0.65 0.65 -0.25%
P/EPS -236.21 19.64 21.58 14.03 16.82 15.17 18.33 -
EY -0.42 5.09 4.63 7.13 5.95 6.59 5.45 -
DY 2.54 3.74 3.65 4.19 4.43 4.27 3.15 -3.52%
P/NAPS 1.44 1.95 2.24 2.88 1.92 2.01 1.88 -4.34%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 24/02/12 24/02/11 23/02/10 -
Price 6.95 11.04 11.94 12.10 6.98 7.10 6.18 -
P/RPS 0.56 0.86 1.00 0.89 0.60 0.66 0.64 -2.19%
P/EPS -208.60 19.78 21.36 14.22 16.77 15.34 17.84 -
EY -0.48 5.05 4.68 7.03 5.96 6.52 5.60 -
DY 2.88 3.71 3.69 4.13 4.44 4.23 3.24 -1.94%
P/NAPS 1.27 1.96 2.22 2.92 1.92 2.03 1.83 -5.90%

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