[UMW] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 43.8%
YoY- 60.98%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 17,297,284 13,043,058 11,304,982 9,647,252 11,712,623 10,960,139 11,508,365 7.02%
PBT 1,176,803 733,801 591,729 466,197 630,325 486,155 -2,216,468 -
Tax -256,167 -16,697 -118,652 -67,331 -157,532 -691,262 -304,826 -2.85%
NP 920,636 717,104 473,077 398,866 472,793 -205,107 -2,521,294 -
-
NP to SH 644,662 400,461 314,886 276,631 286,887 -263,577 -1,884,166 -
-
Tax Rate 21.77% 2.28% 20.05% 14.44% 24.99% 142.19% - -
Total Cost 16,376,648 12,325,954 10,831,905 9,248,386 11,239,830 11,165,246 14,029,659 2.61%
-
Net Worth 4,684,858 4,170,809 3,913,784 3,686,317 3,451,140 3,178,577 3,535,257 4.80%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 130,848 67,761 46,731 70,097 29,207 58,414 - -
Div Payout % 20.30% 16.92% 14.84% 25.34% 10.18% 0.00% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 4,684,858 4,170,809 3,913,784 3,686,317 3,451,140 3,178,577 3,535,257 4.80%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.32% 5.50% 4.18% 4.13% 4.04% -1.87% -21.91% -
ROE 13.76% 9.60% 8.05% 7.50% 8.31% -8.29% -53.30% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,480.56 1,116.42 967.65 825.76 1,002.54 938.13 985.06 7.02%
EPS 55.18 34.28 26.95 23.68 24.56 -22.56 -161.28 -
DPS 11.20 5.80 4.00 6.00 2.50 5.00 0.00 -
NAPS 4.01 3.57 3.35 3.1553 2.954 2.7207 3.026 4.80%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,480.56 1,116.42 967.65 825.76 1,002.54 938.13 985.06 7.02%
EPS 55.18 34.28 26.95 23.68 24.56 -22.56 -161.28 -
DPS 11.20 5.80 4.00 6.00 2.50 5.00 0.00 -
NAPS 4.01 3.57 3.35 3.1553 2.954 2.7207 3.026 4.80%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.75 3.10 3.16 2.55 5.40 5.97 5.97 -
P/RPS 0.25 0.28 0.33 0.31 0.54 0.64 0.61 -13.80%
P/EPS 6.80 9.04 11.72 10.77 21.99 -26.46 -3.70 -
EY 14.71 11.06 8.53 9.29 4.55 -3.78 -27.01 -
DY 2.99 1.87 1.27 2.35 0.46 0.84 0.00 -
P/NAPS 0.94 0.87 0.94 0.81 1.83 2.19 1.97 -11.59%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 26/08/22 26/08/21 27/08/20 20/11/19 29/08/18 28/08/17 -
Price 4.80 3.06 3.20 2.61 4.50 6.05 5.75 -
P/RPS 0.32 0.27 0.33 0.32 0.45 0.64 0.58 -9.43%
P/EPS 8.70 8.93 11.87 11.02 18.33 -26.82 -3.57 -
EY 11.50 11.20 8.42 9.07 5.46 -3.73 -28.05 -
DY 2.33 1.90 1.25 2.30 0.56 0.83 0.00 -
P/NAPS 1.20 0.86 0.96 0.83 1.52 2.22 1.90 -7.36%

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