[UMW] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.84%
YoY- 76.53%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,890,116 3,326,175 3,568,164 2,985,126 2,689,765 2,769,714 2,504,658 9.96%
PBT 275,008 353,781 354,998 292,898 315,566 232,618 167,826 38.78%
Tax -64,853 -93,274 -96,372 -66,373 -84,825 -40,439 -22,070 104.48%
NP 210,155 260,507 258,626 226,525 230,741 192,179 145,756 27.48%
-
NP to SH 119,688 152,656 151,724 141,770 142,968 139,119 106,752 7.88%
-
Tax Rate 23.58% 26.36% 27.15% 22.66% 26.88% 17.38% 13.15% -
Total Cost 2,679,961 3,065,668 3,309,538 2,758,601 2,459,024 2,577,535 2,358,902 8.83%
-
Net Worth 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 2,830,092 2,733,286 12.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 129,891 107,960 161,637 - 73,597 62,642 103,592 16.19%
Div Payout % 108.53% 70.72% 106.53% - 51.48% 45.03% 97.04% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 2,830,092 2,733,286 12.11%
NOSH 1,082,432 1,079,603 1,077,585 1,076,461 537,711 522,022 517,962 63.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.27% 7.83% 7.25% 7.59% 8.58% 6.94% 5.82% -
ROE 3.69% 4.52% 4.56% 4.33% 5.44% 4.92% 3.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 267.00 308.09 331.13 277.31 511.66 530.57 483.56 -32.57%
EPS 11.06 14.14 14.08 13.17 13.60 26.65 20.61 -33.83%
DPS 12.00 10.00 15.00 0.00 14.00 12.00 20.00 -28.75%
NAPS 3.00 3.1313 3.0899 3.0446 5.00 5.4214 5.277 -31.25%
Adjusted Per Share Value based on latest NOSH - 1,076,461
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 247.38 284.70 305.42 255.51 230.23 237.07 214.39 9.96%
EPS 10.24 13.07 12.99 12.13 12.24 11.91 9.14 7.83%
DPS 11.12 9.24 13.84 0.00 6.30 5.36 8.87 16.18%
NAPS 2.7795 2.8936 2.85 2.8053 2.2498 2.4224 2.3396 12.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 5.80 6.00 6.05 7.80 7.05 6.30 -
P/RPS 1.93 1.88 1.81 2.18 1.52 1.33 1.30 29.98%
P/EPS 46.58 41.02 42.61 45.94 28.68 26.45 30.57 32.24%
EY 2.15 2.44 2.35 2.18 3.49 3.78 3.27 -24.29%
DY 2.33 1.72 2.50 0.00 1.79 1.70 3.17 -18.47%
P/NAPS 1.72 1.85 1.94 1.99 1.56 1.30 1.19 27.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 20/08/08 23/05/08 28/02/08 15/11/07 17/08/07 -
Price 5.45 5.40 5.85 6.65 6.80 7.50 6.60 -
P/RPS 2.04 1.75 1.77 2.40 1.33 1.41 1.36 30.87%
P/EPS 49.29 38.19 41.55 50.49 25.00 28.14 32.02 33.14%
EY 2.03 2.62 2.41 1.98 4.00 3.55 3.12 -24.81%
DY 2.20 1.85 2.56 0.00 2.06 1.60 3.03 -19.13%
P/NAPS 1.82 1.72 1.89 2.18 1.36 1.38 1.25 28.31%

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