[UMW] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.91%
YoY- 74.36%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,359,296 15,816,888 11,766,473 7,808,954 3,700,037 13,535,753 10,079,072 -51.89%
PBT 432,703 2,020,277 1,549,276 953,496 436,712 1,365,251 1,015,213 -43.33%
Tax -97,534 -431,469 -345,353 -222,919 -90,846 -411,973 -282,676 -50.77%
NP 335,169 1,588,808 1,203,923 730,577 345,866 953,278 732,537 -40.59%
-
NP to SH 219,664 994,296 743,404 444,279 220,034 485,818 401,719 -33.10%
-
Tax Rate 22.54% 21.36% 22.29% 23.38% 20.80% 30.18% 27.84% -
Total Cost 3,024,127 14,228,080 10,562,550 7,078,377 3,354,171 12,582,475 9,346,535 -52.83%
-
Net Worth 5,068,058 4,848,302 4,772,714 4,603,895 4,466,621 4,244,571 3,497,130 28.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 584,146 292,073 116,829 - 361,776 273,941 -
Div Payout % - 58.75% 39.29% 26.30% - 74.47% 68.19% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,068,058 4,848,302 4,772,714 4,603,895 4,466,621 4,244,571 3,497,130 28.03%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,167,020 1,165,710 0.14%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.98% 10.05% 10.23% 9.36% 9.35% 7.04% 7.27% -
ROE 4.33% 20.51% 15.58% 9.65% 4.93% 11.45% 11.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 287.54 1,353.85 1,007.15 668.41 316.70 1,159.86 864.63 -51.96%
EPS 18.80 85.11 63.63 38.03 18.83 41.65 34.46 -33.20%
DPS 0.00 50.00 25.00 10.00 0.00 31.00 23.50 -
NAPS 4.338 4.1499 4.0852 3.9407 3.8232 3.6371 3.00 27.84%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 287.54 1,353.85 1,007.15 668.41 316.70 1,158.59 862.72 -51.89%
EPS 18.80 85.11 63.63 38.03 18.83 41.58 34.39 -33.11%
DPS 0.00 50.00 25.00 10.00 0.00 30.97 23.45 -
NAPS 4.338 4.1499 4.0852 3.9407 3.8232 3.6331 2.9934 28.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 13.34 11.94 10.00 9.13 7.30 7.00 6.85 -
P/RPS 4.64 0.88 0.99 1.37 2.30 0.60 0.79 225.18%
P/EPS 70.95 14.03 15.72 24.01 38.76 16.82 19.88 133.35%
EY 1.41 7.13 6.36 4.17 2.58 5.95 5.03 -57.13%
DY 0.00 4.19 2.50 1.10 0.00 4.43 3.43 -
P/NAPS 3.08 2.88 2.45 2.32 1.91 1.92 2.28 22.17%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 26/02/13 23/11/12 16/08/12 29/05/12 24/02/12 24/11/11 -
Price 14.34 12.10 9.94 9.99 7.85 6.98 6.75 -
P/RPS 4.99 0.89 0.99 1.49 2.48 0.60 0.78 244.22%
P/EPS 76.27 14.22 15.62 26.27 41.68 16.77 19.59 147.27%
EY 1.31 7.03 6.40 3.81 2.40 5.96 5.11 -59.61%
DY 0.00 4.13 2.52 1.00 0.00 4.44 3.48 -
P/NAPS 3.31 2.92 2.43 2.54 2.05 1.92 2.25 29.31%

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