[UMW] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
17-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 41.56%
YoY- 91.75%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,878,530 1,774,267 771,507 3,330,957 2,391,104 1,375,213 615,171 179.49%
PBT 361,998 216,381 98,048 365,829 252,785 131,309 53,987 255.17%
Tax -191,641 -114,899 -55,851 -179,553 -121,193 -64,388 -30,012 243.80%
NP 170,357 101,482 42,197 186,276 131,592 66,921 23,975 269.16%
-
NP to SH 170,357 101,482 42,197 186,276 131,592 66,921 23,975 269.16%
-
Tax Rate 52.94% 53.10% 56.96% 49.08% 47.94% 49.04% 55.59% -
Total Cost 2,708,173 1,672,785 729,310 3,144,681 2,259,512 1,308,292 591,196 175.56%
-
Net Worth 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 1,372,528 14.22%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 27,406 27,353 - 53,728 - 26,832 - -
Div Payout % 16.09% 26.95% - 28.84% - 40.10% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 1,372,528 14.22%
NOSH 274,062 273,536 269,285 268,641 268,336 268,327 268,176 1.45%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.92% 5.72% 5.47% 5.59% 5.50% 4.87% 3.90% -
ROE 10.16% 6.33% 2.76% 12.50% 9.03% 4.81% 1.75% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,050.32 648.64 286.50 1,239.93 891.09 512.51 229.39 175.48%
EPS 62.16 37.10 15.67 69.34 49.04 24.94 8.94 263.86%
DPS 10.00 10.00 0.00 20.00 0.00 10.00 0.00 -
NAPS 6.1152 5.8655 5.6733 5.5451 5.4304 5.1894 5.118 12.58%
Adjusted Per Share Value based on latest NOSH - 268,585
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 246.39 151.87 66.04 285.11 204.67 117.71 52.66 179.48%
EPS 14.58 8.69 3.61 15.94 11.26 5.73 2.05 269.38%
DPS 2.35 2.34 0.00 4.60 0.00 2.30 0.00 -
NAPS 1.4345 1.3733 1.3077 1.2751 1.2473 1.1919 1.1748 14.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.97 3.90 4.28 3.47 3.17 2.55 2.50 -
P/RPS 0.38 0.60 1.49 0.28 0.36 0.50 1.09 -50.43%
P/EPS 6.39 10.51 27.31 5.00 6.46 10.22 27.96 -62.58%
EY 15.66 9.51 3.66 19.98 15.47 9.78 3.58 167.22%
DY 2.52 2.56 0.00 5.76 0.00 3.92 0.00 -
P/NAPS 0.65 0.66 0.75 0.63 0.58 0.49 0.49 20.70%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 08/08/02 16/05/02 17/04/02 08/11/01 09/08/01 21/05/01 -
Price 3.90 3.92 4.30 4.60 2.97 2.95 2.29 -
P/RPS 0.37 0.60 1.50 0.37 0.33 0.58 1.00 -48.42%
P/EPS 6.27 10.57 27.44 6.63 6.06 11.83 25.62 -60.84%
EY 15.94 9.46 3.64 15.07 16.51 8.45 3.90 155.41%
DY 2.56 2.55 0.00 4.35 0.00 3.39 0.00 -
P/NAPS 0.64 0.67 0.76 0.83 0.55 0.57 0.45 26.44%

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