[UMW] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.26%
YoY- 11.93%
Quarter Report
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,716,796 3,485,294 3,966,828 3,499,181 4,108,917 3,166,475 3,282,075 -3.09%
PBT 108,805 207,624 422,055 443,189 516,784 283,781 442,266 -20.82%
Tax -112,531 -74,267 -128,088 -101,202 -132,073 -89,234 -99,272 2.10%
NP -3,726 133,357 293,967 341,987 384,711 194,547 342,994 -
-
NP to SH -12,127 68,438 141,960 250,987 224,245 102,978 211,697 -
-
Tax Rate 103.42% 35.77% 30.35% 22.83% 25.56% 31.44% 22.45% -
Total Cost 2,720,522 3,351,937 3,672,861 3,157,194 3,724,206 2,971,928 2,939,081 -1.27%
-
Net Worth 6,361,661 6,716,989 6,542,212 5,050,417 4,603,895 3,494,973 4,091,829 7.62%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 116,829 116,829 116,829 116,829 116,499 112,965 -
Div Payout % - 170.71% 82.30% 46.55% 52.10% 113.13% 53.36% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,361,661 6,716,989 6,542,212 5,050,417 4,603,895 3,494,973 4,091,829 7.62%
NOSH 1,166,057 1,168,293 1,168,293 1,168,293 1,168,293 1,164,991 1,129,653 0.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.14% 3.83% 7.41% 9.77% 9.36% 6.14% 10.45% -
ROE -0.19% 1.02% 2.17% 4.97% 4.87% 2.95% 5.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 232.99 298.32 339.54 299.51 351.70 271.80 290.54 -3.60%
EPS -1.04 5.86 12.15 21.48 19.19 8.84 18.74 -
DPS 0.00 10.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 5.4557 5.7494 5.5998 4.3229 3.9407 3.00 3.6222 7.05%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 232.54 298.32 339.54 299.51 351.70 271.03 280.93 -3.09%
EPS -1.04 5.86 12.15 21.48 19.19 8.81 18.12 -
DPS 0.00 10.00 10.00 10.00 10.00 9.97 9.67 -
NAPS 5.4453 5.7494 5.5998 4.3229 3.9407 2.9915 3.5024 7.62%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.73 10.14 10.92 14.60 9.13 7.22 6.33 -
P/RPS 2.46 3.40 3.22 4.87 2.60 2.66 2.18 2.03%
P/EPS -550.96 173.10 89.87 67.96 47.57 81.68 33.78 -
EY -0.18 0.58 1.11 1.47 2.10 1.22 2.96 -
DY 0.00 0.99 0.92 0.68 1.10 1.39 1.58 -
P/NAPS 1.05 1.76 1.95 3.38 2.32 2.41 1.75 -8.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 27/08/14 30/08/13 16/08/12 19/08/11 20/08/10 -
Price 5.85 8.49 12.28 12.58 9.99 7.22 6.43 -
P/RPS 2.51 2.85 3.62 4.20 2.84 2.66 2.21 2.14%
P/EPS -562.50 144.93 101.06 58.56 52.05 81.68 34.31 -
EY -0.18 0.69 0.99 1.71 1.92 1.22 2.91 -
DY 0.00 1.18 0.81 0.79 1.00 1.39 1.56 -
P/NAPS 1.07 1.48 2.19 2.91 2.54 2.41 1.78 -8.12%

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