[UMW] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -44.89%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,992,338 2,797,651 2,581,069 2,349,803 2,890,116 3,326,175 3,568,164 -11.04%
PBT 249,125 288,174 185,468 123,737 275,008 353,781 354,998 -20.97%
Tax -68,476 -63,157 -42,104 -25,555 -64,853 -93,274 -96,372 -20.32%
NP 180,649 225,017 143,364 98,182 210,155 260,507 258,626 -21.22%
-
NP to SH 111,068 125,938 79,431 65,958 119,688 152,656 151,724 -18.72%
-
Tax Rate 27.49% 21.92% 22.70% 20.65% 23.58% 26.36% 27.15% -
Total Cost 2,811,689 2,572,634 2,437,705 2,251,621 2,679,961 3,065,668 3,309,538 -10.27%
-
Net Worth 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 3,380,563 3,329,630 -0.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 99,308 54,994 65,826 - 129,891 107,960 161,637 -27.66%
Div Payout % 89.41% 43.67% 82.87% - 108.53% 70.72% 106.53% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 3,380,563 3,329,630 -0.38%
NOSH 1,103,429 1,099,895 1,097,113 1,093,830 1,082,432 1,079,603 1,077,585 1.58%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.04% 8.04% 5.55% 4.18% 7.27% 7.83% 7.25% -
ROE 3.36% 3.44% 2.22% 1.83% 3.69% 4.52% 4.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 271.19 254.36 235.26 214.82 267.00 308.09 331.13 -12.43%
EPS 10.06 11.45 7.24 6.03 11.06 14.14 14.08 -20.02%
DPS 9.00 5.00 6.00 0.00 12.00 10.00 15.00 -28.79%
NAPS 3.00 3.3254 3.2551 3.2948 3.00 3.1313 3.0899 -1.94%
Adjusted Per Share Value based on latest NOSH - 1,093,830
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 256.13 239.46 220.93 201.13 247.38 284.70 305.42 -11.04%
EPS 9.51 10.78 6.80 5.65 10.24 13.07 12.99 -18.72%
DPS 8.50 4.71 5.63 0.00 11.12 9.24 13.84 -27.68%
NAPS 2.8334 3.1307 3.0568 3.0848 2.7795 2.8936 2.85 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.35 6.29 5.95 5.25 5.15 5.80 6.00 -
P/RPS 2.34 2.47 2.53 2.44 1.93 1.88 1.81 18.61%
P/EPS 63.09 54.93 82.18 87.06 46.58 41.02 42.61 29.81%
EY 1.59 1.82 1.22 1.15 2.15 2.44 2.35 -22.87%
DY 1.42 0.79 1.01 0.00 2.33 1.72 2.50 -31.34%
P/NAPS 2.12 1.89 1.83 1.59 1.72 1.85 1.94 6.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 21/08/09 20/05/09 25/02/09 24/11/08 20/08/08 -
Price 6.18 6.31 6.15 5.80 5.45 5.40 5.85 -
P/RPS 2.28 2.48 2.61 2.70 2.04 1.75 1.77 18.33%
P/EPS 61.40 55.11 84.94 96.19 49.29 38.19 41.55 29.64%
EY 1.63 1.81 1.18 1.04 2.03 2.62 2.41 -22.89%
DY 1.46 0.79 0.98 0.00 2.20 1.85 2.56 -31.15%
P/NAPS 2.06 1.90 1.89 1.76 1.82 1.72 1.89 5.89%

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