[UMW] QoQ 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- 1.91%
YoY- 117.76%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter 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 4,050,415 3,957,519 4,108,917 3,700,037 3,456,681 3,691,437 -6.08%
PBT 432,703 471,001 595,780 516,784 436,712 350,038 391,894 6.82%
Tax -97,534 -86,116 -122,434 -132,073 -90,846 -129,297 -113,750 -9.73%
NP 335,169 384,885 473,346 384,711 345,866 220,741 278,144 13.22%
-
NP to SH 219,664 250,892 299,125 224,245 220,034 84,099 146,909 30.72%
-
Tax Rate 22.54% 18.28% 20.55% 25.56% 20.80% 36.94% 29.03% -
Total Cost 3,024,127 3,665,530 3,484,173 3,724,206 3,354,171 3,235,940 3,413,293 -7.74%
-
Net Worth 5,068,058 4,848,302 4,772,714 4,603,895 4,466,621 4,199,775 3,497,636 28.02%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 292,073 175,244 116,829 - 86,602 157,393 -
Div Payout % - 116.41% 58.59% 52.10% - 102.98% 107.14% -
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 4,199,775 3,497,636 28.02%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,168,293 1,154,704 1,165,878 0.13%
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% 9.50% 11.96% 9.36% 9.35% 6.39% 7.53% -
ROE 4.33% 5.17% 6.27% 4.87% 4.93% 2.00% 4.20% -
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 287.54 346.69 338.74 351.70 316.70 299.36 316.62 -6.21%
EPS 18.80 21.48 25.60 19.19 18.83 7.21 12.60 30.54%
DPS 0.00 25.00 15.00 10.00 0.00 7.50 13.50 -
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 287.54 346.69 338.74 351.70 316.70 295.87 315.97 -6.08%
EPS 18.80 21.48 25.60 19.19 18.83 7.20 12.57 30.75%
DPS 0.00 25.00 15.00 10.00 0.00 7.41 13.47 -
NAPS 4.338 4.1499 4.0852 3.9407 3.8232 3.5948 2.9938 28.02%
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 3.44 2.95 2.60 2.30 2.34 2.16 66.40%
P/EPS 70.95 55.60 39.06 47.57 38.76 96.11 54.36 19.41%
EY 1.41 1.80 2.56 2.10 2.58 1.04 1.84 -16.24%
DY 0.00 2.09 1.50 1.10 0.00 1.07 1.97 -
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 3.49 2.93 2.84 2.48 2.33 2.13 76.30%
P/EPS 76.27 56.34 38.82 52.05 41.68 95.84 53.57 26.53%
EY 1.31 1.77 2.58 1.92 2.40 1.04 1.87 -21.10%
DY 0.00 2.07 1.51 1.00 0.00 1.07 2.00 -
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