[UMW] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -47.38%
YoY- -38.08%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 18,073,907 15,084,173 10,658,006 9,427,913 11,305,312 11,579,107 11,322,586 8.10%
PBT 1,271,589 948,816 448,656 475,435 547,062 699,791 -2,074,912 -
Tax -249,982 -62,792 -102,759 -90,170 -115,118 -723,002 -293,331 -2.62%
NP 1,021,607 886,024 345,897 385,265 431,944 -23,211 -2,368,243 -
-
NP to SH 717,074 549,057 165,705 267,620 269,050 -106,080 -1,784,705 -
-
Tax Rate 19.66% 6.62% 22.90% 18.97% 21.04% 103.32% - -
Total Cost 17,052,300 14,198,149 10,312,109 9,042,648 10,873,368 11,602,318 13,690,829 3.72%
-
Net Worth 4,860,102 4,299,321 3,867,052 3,796,721 3,549,627 3,287,812 3,521,354 5.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 130,848 67,761 46,731 23,365 75,939 58,414 - -
Div Payout % 18.25% 12.34% 28.20% 8.73% 28.22% 0.00% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,860,102 4,299,321 3,867,052 3,796,721 3,549,627 3,287,812 3,521,354 5.51%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.65% 5.87% 3.25% 4.09% 3.82% -0.20% -20.92% -
ROE 14.75% 12.77% 4.29% 7.05% 7.58% -3.23% -50.68% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,547.03 1,291.13 912.27 806.98 967.68 991.11 969.16 8.10%
EPS 61.38 47.00 14.18 22.91 23.03 -9.08 -152.76 -
DPS 11.20 5.80 4.00 2.00 6.50 5.00 0.00 -
NAPS 4.16 3.68 3.31 3.2498 3.0383 2.8142 3.0141 5.51%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,547.03 1,291.13 912.27 806.98 967.68 991.11 969.16 8.10%
EPS 61.38 47.00 14.18 22.91 23.03 -9.08 -152.76 -
DPS 11.20 5.80 4.00 2.00 6.50 5.00 0.00 -
NAPS 4.16 3.68 3.31 3.2498 3.0383 2.8142 3.0141 5.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.76 2.99 3.13 2.51 4.88 5.02 5.55 -
P/RPS 0.31 0.23 0.34 0.31 0.50 0.51 0.57 -9.64%
P/EPS 7.76 6.36 22.07 10.96 21.19 -55.29 -3.63 -
EY 12.89 15.72 4.53 9.13 4.72 -1.81 -27.52 -
DY 2.35 1.94 1.28 0.80 1.33 1.00 0.00 -
P/NAPS 1.14 0.81 0.95 0.77 1.61 1.78 1.84 -7.66%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 25/11/20 28/11/19 30/11/18 28/11/17 -
Price 4.90 3.33 3.08 2.68 4.40 5.05 5.30 -
P/RPS 0.32 0.26 0.34 0.33 0.45 0.51 0.55 -8.62%
P/EPS 7.98 7.09 21.72 11.70 19.11 -55.62 -3.47 -
EY 12.53 14.11 4.61 8.55 5.23 -1.80 -28.82 -
DY 2.29 1.74 1.30 0.75 1.48 0.99 0.00 -
P/NAPS 1.18 0.90 0.93 0.82 1.45 1.79 1.76 -6.44%

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