[UMW] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.08%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,781,733 2,804,769 2,403,048 1,916,148 1,832,387 1,554,596 1,504,234 50.49%
PBT 218,095 202,395 141,206 95,164 77,272 83,152 95,293 73.40%
Tax -60,860 -47,015 -35,154 -23,416 -28,499 -50,220 -57,193 4.21%
NP 157,235 155,380 106,052 71,748 48,773 32,932 38,100 156.62%
-
NP to SH 100,909 81,609 53,711 39,955 48,773 32,932 38,100 91.08%
-
Tax Rate 27.91% 23.23% 24.90% 24.61% 36.88% 60.40% 60.02% -
Total Cost 2,624,498 2,649,389 2,296,996 1,844,400 1,783,614 1,521,664 1,466,134 47.27%
-
Net Worth 2,328,143 2,184,419 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 12.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 103,742 25,297 63,159 - 52,495 42,523 - -
Div Payout % 102.81% 31.00% 117.59% - 107.63% 129.12% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,328,143 2,184,419 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 12.56%
NOSH 506,063 505,945 505,277 504,482 477,230 472,482 470,951 4.89%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.65% 5.54% 4.41% 3.74% 2.66% 2.12% 2.53% -
ROE 4.33% 3.74% 2.50% 1.88% 2.43% 1.69% 1.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 549.68 554.36 475.59 379.82 383.96 329.03 319.40 43.46%
EPS 19.94 16.13 10.63 7.92 10.22 6.97 8.09 82.16%
DPS 20.50 5.00 12.50 0.00 11.00 9.00 0.00 -
NAPS 4.6005 4.3175 4.2448 4.2084 4.2106 4.1266 4.1375 7.30%
Adjusted Per Share Value based on latest NOSH - 504,482
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 238.10 240.07 205.69 164.01 156.84 133.07 128.75 50.49%
EPS 8.64 6.99 4.60 3.42 4.17 2.82 3.26 91.17%
DPS 8.88 2.17 5.41 0.00 4.49 3.64 0.00 -
NAPS 1.9928 1.8698 1.8358 1.8172 1.72 1.6689 1.6679 12.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.95 2.78 2.43 2.49 2.55 2.60 2.55 -
P/RPS 0.54 0.50 0.51 0.66 0.66 0.79 0.80 -22.99%
P/EPS 14.79 17.23 22.86 31.44 24.95 37.30 31.52 -39.53%
EY 6.76 5.80 4.37 3.18 4.01 2.68 3.17 65.44%
DY 6.95 1.80 5.14 0.00 4.31 3.46 0.00 -
P/NAPS 0.64 0.64 0.57 0.59 0.61 0.63 0.62 2.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/03/06 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 -
Price 3.58 2.90 2.58 2.55 2.50 2.62 2.67 -
P/RPS 0.65 0.52 0.54 0.67 0.65 0.80 0.84 -15.67%
P/EPS 17.95 17.98 24.27 32.20 24.46 37.59 33.00 -33.29%
EY 5.57 5.56 4.12 3.11 4.09 2.66 3.03 49.89%
DY 5.73 1.72 4.84 0.00 4.40 3.44 0.00 -
P/NAPS 0.78 0.67 0.61 0.61 0.59 0.63 0.65 12.88%

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