[UMW] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 14.0%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 9,498,620 8,638,392 7,664,592 6,243,728 5,889,908 5,725,670 5,434,404 45.05%
PBT 585,020 472,740 380,656 350,152 357,902 370,550 359,928 38.20%
Tax -140,780 -117,140 -93,664 -185,267 -213,261 -219,452 -210,132 -23.41%
NP 444,240 355,600 286,992 164,885 144,641 151,098 149,796 106.28%
-
NP to SH 233,700 187,332 159,820 164,885 144,641 151,098 149,796 34.47%
-
Tax Rate 24.06% 24.78% 24.61% 52.91% 59.59% 59.22% 58.38% -
Total Cost 9,054,380 8,282,792 7,377,600 6,078,843 5,745,266 5,574,572 5,284,608 43.13%
-
Net Worth 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 8.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 118,030 126,302 - 95,479 56,672 - - -
Div Payout % 50.51% 67.42% - 57.91% 39.18% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 8.30%
NOSH 505,844 505,210 504,482 477,395 472,272 471,003 469,874 5.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.68% 4.12% 3.74% 2.64% 2.46% 2.64% 2.76% -
ROE 10.70% 8.74% 7.53% 8.09% 7.42% 7.75% 7.73% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,877.78 1,709.86 1,519.30 1,307.87 1,247.14 1,215.63 1,156.57 38.09%
EPS 46.20 37.08 31.68 34.50 30.63 32.08 31.88 28.03%
DPS 23.33 25.00 0.00 20.00 12.00 0.00 0.00 -
NAPS 4.3175 4.2448 4.2084 4.2699 4.1266 4.1375 4.1236 3.10%
Adjusted Per Share Value based on latest NOSH - 477,230
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 813.03 739.40 656.05 534.43 504.15 490.09 465.16 45.05%
EPS 20.00 16.03 13.68 14.11 12.38 12.93 12.82 34.47%
DPS 10.10 10.81 0.00 8.17 4.85 0.00 0.00 -
NAPS 1.8694 1.8356 1.8172 1.7448 1.6681 1.6681 1.6585 8.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.78 2.43 2.49 2.55 2.60 2.55 2.88 -
P/RPS 0.15 0.14 0.16 0.19 0.21 0.21 0.25 -28.84%
P/EPS 6.02 6.55 7.86 7.38 8.49 7.95 9.03 -23.66%
EY 16.62 15.26 12.72 13.54 11.78 12.58 11.07 31.08%
DY 8.39 10.29 0.00 7.84 4.62 0.00 0.00 -
P/NAPS 0.64 0.57 0.59 0.60 0.63 0.62 0.70 -5.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 -
Price 2.90 2.58 2.55 2.50 2.62 2.67 2.75 -
P/RPS 0.15 0.15 0.17 0.19 0.21 0.22 0.24 -26.87%
P/EPS 6.28 6.96 8.05 7.24 8.55 8.32 8.63 -19.08%
EY 15.93 14.37 12.42 13.82 11.69 12.01 11.59 23.59%
DY 8.05 9.69 0.00 8.00 4.58 0.00 0.00 -
P/NAPS 0.67 0.61 0.61 0.59 0.63 0.65 0.67 0.00%

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