[UMW] YoY TTM Result on 31-Mar-2014 [#1]

Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.43%
YoY- -32.71%
Quarter Report
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 11,156,966 13,400,374 14,589,458 14,175,569 15,476,147 14,014,630 13,008,232 -2.52%
PBT -283,686 -29,293 1,462,098 1,482,349 2,016,268 1,462,425 1,347,663 -
Tax -1,991,719 -209,459 -405,176 -341,212 -438,157 -423,127 -347,264 33.75%
NP -2,275,405 -238,752 1,056,922 1,141,137 1,578,111 1,039,298 1,000,399 -
-
NP to SH -1,654,454 -185,745 581,579 668,807 993,926 554,020 545,879 -
-
Tax Rate - - 27.71% 23.02% 21.73% 28.93% 25.77% -
Total Cost 13,432,371 13,639,126 13,532,536 13,034,432 13,898,036 12,975,332 12,007,833 1.88%
-
Net Worth 4,758,811 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 2.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 233,634 479,000 397,219 584,146 360,495 340,134 -
Div Payout % - 0.00% 82.36% 59.39% 58.77% 65.07% 62.31% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 4,758,811 6,344,887 6,602,729 6,415,452 5,068,058 4,466,621 4,222,370 2.01%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,161,683 0.09%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -20.39% -1.78% 7.24% 8.05% 10.20% 7.42% 7.69% -
ROE -34.77% -2.93% 8.81% 10.42% 19.61% 12.40% 12.93% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 954.98 1,147.00 1,248.78 1,213.36 1,324.68 1,199.58 1,119.77 -2.61%
EPS -141.61 -15.90 49.78 57.25 85.08 47.42 46.99 -
DPS 0.00 20.00 41.00 34.00 50.00 31.00 29.28 -
NAPS 4.0733 5.4309 5.6516 5.4913 4.338 3.8232 3.6347 1.91%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 954.98 1,147.00 1,248.78 1,213.36 1,324.68 1,199.58 1,113.44 -2.52%
EPS -141.61 -15.90 49.78 57.25 85.08 47.42 46.72 -
DPS 0.00 20.00 41.00 34.00 50.00 31.00 29.11 -
NAPS 4.0733 5.4309 5.6516 5.4913 4.338 3.8232 3.6141 2.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.00 6.87 10.84 10.98 13.34 7.30 7.36 -
P/RPS 0.63 0.60 0.87 0.90 1.01 0.61 0.66 -0.77%
P/EPS -4.24 -43.21 21.78 19.18 15.68 15.39 15.66 -
EY -23.60 -2.31 4.59 5.21 6.38 6.50 6.38 -
DY 0.00 2.91 3.78 3.10 3.75 4.25 3.98 -
P/NAPS 1.47 1.26 1.92 2.00 3.08 1.91 2.02 -5.15%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 24/05/16 26/05/15 23/05/14 23/05/13 29/05/12 25/05/11 -
Price 5.91 5.40 10.70 10.78 14.34 7.85 7.15 -
P/RPS 0.62 0.47 0.86 0.89 1.08 0.65 0.64 -0.52%
P/EPS -4.17 -33.96 21.49 18.83 16.86 16.55 15.22 -
EY -23.96 -2.94 4.65 5.31 5.93 6.04 6.57 -
DY 0.00 3.70 3.83 3.15 3.49 3.95 4.10 -
P/NAPS 1.45 0.99 1.89 1.96 3.31 2.05 1.97 -4.97%

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