[UMW] QoQ 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- 7.02%
YoY- 42.13%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
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 2,349,803 2,890,116 3,326,175 3,568,164 2,985,126 2,689,765 2,769,714 -10.37%
PBT 123,737 275,008 353,781 354,998 292,898 315,566 232,618 -34.32%
Tax -25,555 -64,853 -93,274 -96,372 -66,373 -84,825 -40,439 -26.33%
NP 98,182 210,155 260,507 258,626 226,525 230,741 192,179 -36.06%
-
NP to SH 65,958 119,688 152,656 151,724 141,770 142,968 139,119 -39.16%
-
Tax Rate 20.65% 23.58% 26.36% 27.15% 22.66% 26.88% 17.38% -
Total Cost 2,251,621 2,679,961 3,065,668 3,309,538 2,758,601 2,459,024 2,577,535 -8.61%
-
Net Worth 3,603,953 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 2,830,092 17.46%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 129,891 107,960 161,637 - 73,597 62,642 -
Div Payout % - 108.53% 70.72% 106.53% - 51.48% 45.03% -
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 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 2,830,092 17.46%
NOSH 1,093,830 1,082,432 1,079,603 1,077,585 1,076,461 537,711 522,022 63.67%
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% 7.27% 7.83% 7.25% 7.59% 8.58% 6.94% -
ROE 1.83% 3.69% 4.52% 4.56% 4.33% 5.44% 4.92% -
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 214.82 267.00 308.09 331.13 277.31 511.66 530.57 -45.24%
EPS 6.03 11.06 14.14 14.08 13.17 13.60 26.65 -62.83%
DPS 0.00 12.00 10.00 15.00 0.00 14.00 12.00 -
NAPS 3.2948 3.00 3.1313 3.0899 3.0446 5.00 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 201.13 247.38 284.70 305.42 255.51 230.23 237.07 -10.37%
EPS 5.65 10.24 13.07 12.99 12.13 12.24 11.91 -39.14%
DPS 0.00 11.12 9.24 13.84 0.00 6.30 5.36 -
NAPS 3.0848 2.7795 2.8936 2.85 2.8053 2.2498 2.4224 17.46%
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 2.44 1.93 1.88 1.81 2.18 1.52 1.33 49.80%
P/EPS 87.06 46.58 41.02 42.61 45.94 28.68 26.45 121.11%
EY 1.15 2.15 2.44 2.35 2.18 3.49 3.78 -54.73%
DY 0.00 2.33 1.72 2.50 0.00 1.79 1.70 -
P/NAPS 1.59 1.72 1.85 1.94 1.99 1.56 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 2.70 2.04 1.75 1.77 2.40 1.33 1.41 54.14%
P/EPS 96.19 49.29 38.19 41.55 50.49 25.00 28.14 126.74%
EY 1.04 2.03 2.62 2.41 1.98 4.00 3.55 -55.85%
DY 0.00 2.20 1.85 2.56 0.00 2.06 1.60 -
P/NAPS 1.76 1.82 1.72 1.89 2.18 1.36 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