[UMW] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 3.51%
YoY- 56.9%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 9,399,212 12,769,581 13,172,620 13,106,580 11,940,504 9,976,151 9,715,181 -2.17%
PBT 494,948 1,276,685 1,335,569 1,295,792 1,171,592 856,276 720,946 -22.15%
Tax -102,220 -320,872 -341,358 -325,490 -265,492 -176,966 -122,854 -11.52%
NP 392,728 955,813 994,210 970,302 906,100 679,310 598,092 -24.43%
-
NP to SH 263,832 565,838 594,866 586,988 567,080 469,147 434,905 -28.31%
-
Tax Rate 20.65% 25.13% 25.56% 25.12% 22.66% 20.67% 17.04% -
Total Cost 9,006,484 11,813,768 12,178,409 12,136,278 11,034,404 9,296,841 9,117,089 -0.80%
-
Net Worth 3,603,953 3,490,774 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 17.47%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 400,479 359,914 323,112 - 157,708 222,707 -
Div Payout % - 70.78% 60.50% 55.05% - 33.62% 51.21% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 3,603,953 3,490,774 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 17.47%
NOSH 1,093,830 1,082,377 1,079,743 1,077,042 1,076,461 537,711 521,969 63.68%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.18% 7.49% 7.55% 7.40% 7.59% 6.81% 6.16% -
ROE 7.32% 16.21% 17.59% 17.64% 17.30% 30.66% 15.37% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 859.29 1,179.77 1,219.98 1,216.90 1,109.24 1,897.71 1,861.25 -40.23%
EPS 24.12 52.30 55.09 54.50 52.68 44.62 83.32 -56.20%
DPS 0.00 37.00 33.33 30.00 0.00 30.00 42.67 -
NAPS 3.2948 3.2251 3.1313 3.0899 3.0446 2.9106 5.4214 -28.22%
Adjusted Per Share Value based on latest NOSH - 1,077,585
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 804.52 1,093.01 1,127.51 1,121.86 1,022.05 853.91 831.57 -2.17%
EPS 22.58 48.43 50.92 50.24 48.54 40.16 37.23 -28.32%
DPS 0.00 34.28 30.81 27.66 0.00 13.50 19.06 -
NAPS 3.0848 2.9879 2.894 2.8486 2.8053 1.3097 2.4222 17.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.25 5.15 5.80 6.00 6.05 7.80 7.05 -
P/RPS 0.61 0.44 0.48 0.49 0.55 0.41 0.38 37.05%
P/EPS 21.77 9.85 10.53 11.01 11.48 8.74 8.46 87.67%
EY 4.59 10.15 9.50 9.08 8.71 11.44 11.82 -46.74%
DY 0.00 7.18 5.75 5.00 0.00 3.85 6.05 -
P/NAPS 1.59 1.60 1.85 1.94 1.99 2.68 1.30 14.35%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 24/11/08 20/08/08 23/05/08 28/02/08 15/11/07 -
Price 5.80 5.45 5.40 5.85 6.65 6.80 7.50 -
P/RPS 0.67 0.46 0.44 0.48 0.60 0.36 0.40 40.99%
P/EPS 24.05 10.43 9.80 10.73 12.62 7.62 9.00 92.45%
EY 4.16 9.59 10.20 9.32 7.92 13.12 11.11 -48.01%
DY 0.00 6.79 6.17 5.13 0.00 4.41 5.69 -
P/NAPS 1.76 1.69 1.72 1.89 2.18 2.34 1.38 17.58%

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