[UMW] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 8.48%
YoY- 56.61%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 12,134,258 12,769,581 12,569,230 12,012,769 10,949,263 9,976,151 9,869,283 14.75%
PBT 1,107,524 1,276,685 1,317,243 1,196,080 1,008,908 856,276 738,700 30.96%
Tax -280,054 -320,872 -340,844 -288,009 -213,707 -176,966 -139,305 59.22%
NP 827,470 955,813 976,399 908,071 795,201 679,310 599,395 23.95%
-
NP to SH 490,026 565,838 589,118 575,581 530,609 469,147 418,026 11.16%
-
Tax Rate 25.29% 25.13% 25.88% 24.08% 21.18% 20.67% 18.86% -
Total Cost 11,306,788 11,813,768 11,592,831 11,104,698 10,154,062 9,296,841 9,269,888 14.14%
-
Net Worth 3,603,953 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 2,610,112 23.97%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 399,490 399,490 343,195 266,556 156,714 156,714 151,632 90.64%
Div Payout % 81.52% 70.60% 58.26% 46.31% 29.53% 33.40% 36.27% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 3,603,953 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 2,610,112 23.97%
NOSH 1,093,830 1,082,432 1,079,603 1,077,585 1,076,461 537,711 522,022 63.67%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.82% 7.49% 7.77% 7.56% 7.26% 6.81% 6.07% -
ROE 13.60% 17.42% 17.43% 17.29% 16.19% 17.85% 16.02% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,109.34 1,179.71 1,164.24 1,114.79 1,017.15 1,897.71 1,890.59 -29.88%
EPS 44.80 52.27 54.57 53.41 49.29 89.24 80.08 -32.08%
DPS 37.00 37.00 31.79 24.74 14.56 29.81 29.05 17.48%
NAPS 3.2948 3.00 3.1313 3.0899 3.0446 5.00 5.00 -24.25%
Adjusted Per Share Value based on latest NOSH - 1,077,585
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,038.63 1,093.01 1,075.86 1,028.23 937.20 853.91 844.76 14.75%
EPS 41.94 48.43 50.43 49.27 45.42 40.16 35.78 11.16%
DPS 34.19 34.19 29.38 22.82 13.41 13.41 12.98 90.61%
NAPS 3.0848 2.7795 2.8936 2.85 2.8053 2.2498 2.2341 23.97%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.25 5.15 5.80 6.00 6.05 7.80 7.05 -
P/RPS 0.47 0.44 0.50 0.54 0.59 0.41 0.37 17.27%
P/EPS 11.72 9.85 10.63 11.23 12.27 8.74 8.80 21.02%
EY 8.53 10.15 9.41 8.90 8.15 11.44 11.36 -17.37%
DY 7.05 7.18 5.48 4.12 2.41 3.82 4.12 43.01%
P/NAPS 1.59 1.72 1.85 1.94 1.99 1.56 1.41 8.33%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 24/11/08 20/08/08 23/05/08 28/02/08 15/11/07 -
Price 5.80 5.45 5.40 5.85 6.65 6.80 7.50 -
P/RPS 0.52 0.46 0.46 0.52 0.65 0.36 0.40 19.09%
P/EPS 12.95 10.43 9.90 10.95 13.49 7.62 9.37 24.05%
EY 7.72 9.59 10.11 9.13 7.41 13.12 10.68 -19.44%
DY 6.38 6.79 5.89 4.23 2.19 4.38 3.87 39.51%
P/NAPS 1.76 1.82 1.72 1.89 2.18 1.36 1.50 11.23%

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