[UMW] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 48.1%
YoY- -10.45%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,804,769 2,403,048 1,916,148 1,832,387 1,554,596 1,504,234 1,358,601 62.06%
PBT 202,395 141,206 95,164 77,272 83,152 95,293 89,982 71.58%
Tax -47,015 -35,154 -23,416 -28,499 -50,220 -57,193 -52,533 -7.12%
NP 155,380 106,052 71,748 48,773 32,932 38,100 37,449 157.98%
-
NP to SH 81,609 53,711 39,955 48,773 32,932 38,100 37,449 68.00%
-
Tax Rate 23.23% 24.90% 24.61% 36.88% 60.40% 60.02% 58.38% -
Total Cost 2,649,389 2,296,996 1,844,400 1,783,614 1,521,664 1,466,134 1,321,152 58.95%
-
Net Worth 2,184,419 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 1,937,574 8.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 25,297 63,159 - 52,495 42,523 - - -
Div Payout % 31.00% 117.59% - 107.63% 129.12% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,184,419 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 1,937,574 8.31%
NOSH 505,945 505,277 504,482 477,230 472,482 470,951 469,874 5.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.54% 4.41% 3.74% 2.66% 2.12% 2.53% 2.76% -
ROE 3.74% 2.50% 1.88% 2.43% 1.69% 1.96% 1.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 554.36 475.59 379.82 383.96 329.03 319.40 289.14 54.27%
EPS 16.13 10.63 7.92 10.22 6.97 8.09 7.97 59.93%
DPS 5.00 12.50 0.00 11.00 9.00 0.00 0.00 -
NAPS 4.3175 4.2448 4.2084 4.2106 4.1266 4.1375 4.1236 3.10%
Adjusted Per Share Value based on latest NOSH - 477,230
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 240.07 205.69 164.01 156.84 133.07 128.75 116.29 62.05%
EPS 6.99 4.60 3.42 4.17 2.82 3.26 3.21 67.92%
DPS 2.17 5.41 0.00 4.49 3.64 0.00 0.00 -
NAPS 1.8698 1.8358 1.8172 1.72 1.6689 1.6679 1.6585 8.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.78 2.43 2.49 2.55 2.60 2.55 2.88 -
P/RPS 0.50 0.51 0.66 0.66 0.79 0.80 1.00 -36.97%
P/EPS 17.23 22.86 31.44 24.95 37.30 31.52 36.14 -38.94%
EY 5.80 4.37 3.18 4.01 2.68 3.17 2.77 63.59%
DY 1.80 5.14 0.00 4.31 3.46 0.00 0.00 -
P/NAPS 0.64 0.57 0.59 0.61 0.63 0.62 0.70 -5.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 -
Price 2.90 2.58 2.55 2.50 2.62 2.67 2.75 -
P/RPS 0.52 0.54 0.67 0.65 0.80 0.84 0.95 -33.06%
P/EPS 17.98 24.27 32.20 24.46 37.59 33.00 34.50 -35.21%
EY 5.56 4.12 3.11 4.09 2.66 3.03 2.90 54.26%
DY 1.72 4.84 0.00 4.40 3.44 0.00 0.00 -
P/NAPS 0.67 0.61 0.61 0.59 0.63 0.65 0.67 0.00%

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