[UMW] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 25.88%
YoY- -37.53%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 16,543,256 11,757,328 10,389,603 11,083,535 11,665,741 10,826,687 11,156,966 6.78%
PBT 930,900 536,341 500,317 677,157 779,529 173,617 -283,686 -
Tax -222,127 28,757 -102,844 -110,456 -280,892 -743,212 -1,991,719 -30.60%
NP 708,773 565,098 397,473 566,701 498,637 -569,595 -2,275,405 -
-
NP to SH 448,300 272,171 257,548 412,259 354,074 -597,255 -1,654,454 -
-
Tax Rate 23.86% -5.36% 20.56% 16.31% 36.03% 428.08% - -
Total Cost 15,834,483 11,192,230 9,992,130 10,516,834 11,167,104 11,396,282 13,432,371 2.77%
-
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 130,848 67,761 46,731 70,097 29,207 58,414 - -
Div Payout % 29.19% 24.90% 18.14% 17.00% 8.25% 0.00% - -
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 4.28% 4.81% 3.83% 5.11% 4.27% -5.26% -20.39% -
ROE 10.29% 6.62% 6.49% 11.01% 10.35% -19.10% -34.77% -
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 1,416.02 1,006.37 889.30 948.69 998.53 926.71 954.98 6.78%
EPS 38.37 23.30 22.04 35.29 30.31 -51.12 -141.61 -
DPS 11.20 5.80 4.00 6.00 2.50 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 1,416.02 1,006.37 889.30 948.69 998.53 926.71 954.98 6.78%
EPS 38.37 23.30 22.04 35.29 30.31 -51.12 -141.61 -
DPS 11.20 5.80 4.00 6.00 2.50 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 0.27 0.33 0.37 0.23 0.57 0.66 0.63 -13.16%
P/EPS 10.03 14.12 14.79 6.06 18.91 -11.99 -4.24 -
EY 9.97 7.08 6.76 16.49 5.29 -8.34 -23.60 -
DY 2.91 1.76 1.23 2.80 0.44 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 3.66 3.35 3.14 2.65 5.45 6.60 5.91 -
P/RPS 0.26 0.33 0.35 0.28 0.55 0.71 0.62 -13.47%
P/EPS 9.54 14.38 14.24 7.51 17.98 -12.91 -4.17 -
EY 10.48 6.95 7.02 13.32 5.56 -7.75 -23.96 -
DY 3.06 1.73 1.27 2.26 0.46 0.76 0.00 -
P/NAPS 0.98 0.95 0.92 0.83 1.86 2.47 1.45 -6.31%

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