[UMW] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -77.94%
YoY- -70.33%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,691,437 3,166,475 3,221,160 3,417,721 3,087,276 3,282,075 3,033,157 13.97%
PBT 391,894 283,781 339,538 224,937 340,922 442,266 305,094 18.14%
Tax -113,750 -89,234 -79,692 -89,577 -78,723 -99,272 -72,826 34.58%
NP 278,144 194,547 259,846 135,360 262,199 342,994 232,268 12.75%
-
NP to SH 146,909 102,978 151,832 32,956 149,394 211,697 132,856 6.92%
-
Tax Rate 29.03% 31.44% 23.47% 39.82% 23.09% 22.45% 23.87% -
Total Cost 3,413,293 2,971,928 2,961,314 3,282,361 2,825,077 2,939,081 2,800,889 14.07%
-
Net Worth 3,497,636 3,494,973 4,222,370 3,416,851 4,076,743 4,091,829 3,954,181 -7.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 157,393 116,499 - 74,031 153,137 112,965 - -
Div Payout % 107.14% 113.13% - 224.64% 102.51% 53.36% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,497,636 3,494,973 4,222,370 3,416,851 4,076,743 4,091,829 3,954,181 -7.84%
NOSH 1,165,878 1,164,991 1,161,683 1,138,950 1,134,350 1,129,653 1,124,944 2.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.53% 6.14% 8.07% 3.96% 8.49% 10.45% 7.66% -
ROE 4.20% 2.95% 3.60% 0.96% 3.66% 5.17% 3.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 316.62 271.80 277.28 300.08 272.16 290.54 269.63 11.29%
EPS 12.60 8.84 13.07 2.90 13.17 18.74 11.81 4.40%
DPS 13.50 10.00 0.00 6.50 13.50 10.00 0.00 -
NAPS 3.00 3.00 3.6347 3.00 3.5939 3.6222 3.515 -10.01%
Adjusted Per Share Value based on latest NOSH - 1,138,950
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 315.97 271.03 275.71 292.54 264.26 280.93 259.62 13.97%
EPS 12.57 8.81 13.00 2.82 12.79 18.12 11.37 6.91%
DPS 13.47 9.97 0.00 6.34 13.11 9.67 0.00 -
NAPS 2.9938 2.9915 3.6141 2.9247 3.4895 3.5024 3.3846 -7.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.85 7.22 7.36 7.02 6.77 6.33 6.35 -
P/RPS 2.16 2.66 2.65 2.34 2.49 2.18 2.36 -5.72%
P/EPS 54.36 81.68 56.31 242.61 51.40 33.78 53.77 0.72%
EY 1.84 1.22 1.78 0.41 1.95 2.96 1.86 -0.71%
DY 1.97 1.39 0.00 0.93 1.99 1.58 0.00 -
P/NAPS 2.28 2.41 2.02 2.34 1.88 1.75 1.81 16.62%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 25/05/11 24/02/11 22/11/10 20/08/10 20/05/10 -
Price 6.75 7.22 7.15 7.10 6.80 6.43 6.19 -
P/RPS 2.13 2.66 2.58 2.37 2.50 2.21 2.30 -4.98%
P/EPS 53.57 81.68 54.71 245.37 51.63 34.31 52.41 1.46%
EY 1.87 1.22 1.83 0.41 1.94 2.91 1.91 -1.39%
DY 2.00 1.39 0.00 0.92 1.99 1.56 0.00 -
P/NAPS 2.25 2.41 1.97 2.37 1.89 1.78 1.76 17.77%

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