[UMW] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
15-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -90.25%
YoY- -48.77%
Quarter Report
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,379,581 3,650,756 2,954,231 2,119,193 2,774,803 2,415,339 2,695,150 8.42%
PBT 250,731 216,289 162,698 63,046 140,676 147,300 138,856 10.34%
Tax -47,009 -43,484 -39,343 -14,241 -29,835 -53,506 -149,417 -17.52%
NP 203,722 172,805 123,355 48,805 110,841 93,794 -10,561 -
-
NP to SH 134,460 101,206 97,265 44,317 86,502 74,084 20,165 37.17%
-
Tax Rate 18.75% 20.10% 24.18% 22.59% 21.21% 36.32% 107.61% -
Total Cost 4,175,859 3,477,951 2,830,876 2,070,388 2,663,962 2,321,545 2,705,711 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 - - - - - 58,414 - -
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 3.09% 2.46% 2.45% 1.18% 2.53% 2.37% 0.42% -
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 374.87 312.49 252.87 181.39 237.51 206.74 230.69 8.42%
EPS 11.51 8.66 8.33 3.79 7.40 6.34 1.73 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 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 374.87 312.49 252.87 181.39 237.51 206.74 230.69 8.42%
EPS 11.51 8.66 8.33 3.79 7.40 6.34 1.73 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 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 1.03 1.05 1.29 1.18 2.41 2.97 2.60 -14.29%
P/EPS 33.45 37.98 39.16 56.42 77.39 96.67 347.62 -32.29%
EY 2.99 2.63 2.55 1.77 1.29 1.03 0.29 47.50%
DY 0.00 0.00 0.00 0.00 0.00 0.82 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 0.98 1.07 1.24 1.46 2.29 3.19 2.56 -14.78%
P/EPS 31.97 38.67 37.72 69.86 73.61 104.08 342.41 -32.63%
EY 3.13 2.59 2.65 1.43 1.36 0.96 0.29 48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.76 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