[UMW] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.55%
YoY- -17.5%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,282,075 3,033,157 2,992,338 2,797,651 2,581,069 2,349,803 2,890,116 8.87%
PBT 442,266 305,094 249,125 288,174 185,468 123,737 275,008 37.38%
Tax -99,272 -72,826 -68,476 -63,157 -42,104 -25,555 -64,853 32.92%
NP 342,994 232,268 180,649 225,017 143,364 98,182 210,155 38.74%
-
NP to SH 211,697 132,856 111,068 125,938 79,431 65,958 119,688 46.40%
-
Tax Rate 22.45% 23.87% 27.49% 21.92% 22.70% 20.65% 23.58% -
Total Cost 2,939,081 2,800,889 2,811,689 2,572,634 2,437,705 2,251,621 2,679,961 6.36%
-
Net Worth 4,091,829 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 16.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 112,965 - 99,308 54,994 65,826 - 129,891 -8.91%
Div Payout % 53.36% - 89.41% 43.67% 82.87% - 108.53% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 4,091,829 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 16.71%
NOSH 1,129,653 1,124,944 1,103,429 1,099,895 1,097,113 1,093,830 1,082,432 2.89%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.45% 7.66% 6.04% 8.04% 5.55% 4.18% 7.27% -
ROE 5.17% 3.36% 3.36% 3.44% 2.22% 1.83% 3.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 290.54 269.63 271.19 254.36 235.26 214.82 267.00 5.81%
EPS 18.74 11.81 10.06 11.45 7.24 6.03 11.06 42.26%
DPS 10.00 0.00 9.00 5.00 6.00 0.00 12.00 -11.47%
NAPS 3.6222 3.515 3.00 3.3254 3.2551 3.2948 3.00 13.42%
Adjusted Per Share Value based on latest NOSH - 1,099,895
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 280.93 259.62 256.13 239.46 220.93 201.13 247.38 8.87%
EPS 18.12 11.37 9.51 10.78 6.80 5.65 10.24 46.45%
DPS 9.67 0.00 8.50 4.71 5.63 0.00 11.12 -8.91%
NAPS 3.5024 3.3846 2.8334 3.1307 3.0568 3.0848 2.7795 16.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.33 6.35 6.35 6.29 5.95 5.25 5.15 -
P/RPS 2.18 2.36 2.34 2.47 2.53 2.44 1.93 8.48%
P/EPS 33.78 53.77 63.09 54.93 82.18 87.06 46.58 -19.32%
EY 2.96 1.86 1.59 1.82 1.22 1.15 2.15 23.82%
DY 1.58 0.00 1.42 0.79 1.01 0.00 2.33 -22.86%
P/NAPS 1.75 1.81 2.12 1.89 1.83 1.59 1.72 1.16%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 20/05/10 23/02/10 20/11/09 21/08/09 20/05/09 25/02/09 -
Price 6.43 6.19 6.18 6.31 6.15 5.80 5.45 -
P/RPS 2.21 2.30 2.28 2.48 2.61 2.70 2.04 5.49%
P/EPS 34.31 52.41 61.40 55.11 84.94 96.19 49.29 -21.50%
EY 2.91 1.91 1.63 1.81 1.18 1.04 2.03 27.21%
DY 1.56 0.00 1.46 0.79 0.98 0.00 2.20 -20.53%
P/NAPS 1.78 1.76 2.06 1.90 1.89 1.76 1.82 -1.47%

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