[UMW] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.57%
YoY- -28.15%
Quarter Report
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 14,957,072 14,014,630 13,535,753 13,496,793 12,892,632 13,008,232 12,820,229 10.83%
PBT 1,695,428 1,462,425 1,365,251 1,240,150 1,189,178 1,347,663 1,313,219 18.58%
Tax -465,966 -423,127 -411,973 -372,253 -337,226 -347,264 -340,398 23.30%
NP 1,229,462 1,039,298 953,278 867,897 851,952 1,000,399 972,821 16.90%
-
NP to SH 675,287 554,020 485,818 434,675 437,160 545,879 526,903 18.00%
-
Tax Rate 27.48% 28.93% 30.18% 30.02% 28.36% 25.77% 25.92% -
Total Cost 13,727,610 12,975,332 12,582,475 12,628,896 12,040,680 12,007,833 11,847,408 10.32%
-
Net Worth 4,603,895 4,466,621 4,199,775 3,497,636 3,494,973 4,222,370 3,416,851 22.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 360,825 360,495 360,495 347,924 343,668 340,134 340,134 4.01%
Div Payout % 53.43% 65.07% 74.20% 80.04% 78.61% 62.31% 64.55% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,603,895 4,466,621 4,199,775 3,497,636 3,494,973 4,222,370 3,416,851 22.01%
NOSH 1,168,293 1,168,293 1,166,471 1,165,878 1,164,991 1,161,683 1,138,950 1.71%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.22% 7.42% 7.04% 6.43% 6.61% 7.69% 7.59% -
ROE 14.67% 12.40% 11.57% 12.43% 12.51% 12.93% 15.42% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,280.25 1,199.58 1,172.23 1,157.65 1,106.67 1,119.77 1,125.62 8.96%
EPS 57.80 47.42 42.07 37.28 37.52 46.99 46.26 16.02%
DPS 31.00 31.00 31.00 29.84 29.50 29.28 30.00 2.21%
NAPS 3.9407 3.8232 3.6371 3.00 3.00 3.6347 3.00 19.96%
Adjusted Per Share Value based on latest NOSH - 1,165,878
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,280.25 1,199.58 1,158.59 1,155.26 1,103.54 1,113.44 1,097.35 10.83%
EPS 57.80 47.42 41.58 37.21 37.42 46.72 45.10 18.00%
DPS 31.00 31.00 30.86 29.78 29.42 29.11 29.11 4.28%
NAPS 3.9407 3.8232 3.5948 2.9938 2.9915 3.6141 2.9247 22.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.13 7.30 7.00 6.85 7.22 7.36 7.02 -
P/RPS 0.71 0.61 0.60 0.59 0.65 0.66 0.62 9.46%
P/EPS 15.80 15.39 16.64 18.37 19.24 15.66 15.17 2.75%
EY 6.33 6.50 6.01 5.44 5.20 6.38 6.59 -2.65%
DY 3.40 4.25 4.43 4.36 4.09 3.98 4.27 -14.10%
P/NAPS 2.32 1.91 1.92 2.28 2.41 2.02 2.34 -0.57%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 29/05/12 24/02/12 24/11/11 19/08/11 25/05/11 24/02/11 -
Price 9.99 7.85 6.98 6.75 7.22 7.15 7.10 -
P/RPS 0.78 0.65 0.60 0.58 0.65 0.64 0.63 15.31%
P/EPS 17.28 16.55 16.59 18.10 19.24 15.22 15.35 8.22%
EY 5.79 6.04 6.03 5.52 5.20 6.57 6.52 -7.61%
DY 3.10 3.95 4.44 4.42 4.09 4.10 4.23 -18.72%
P/NAPS 2.54 2.05 1.92 2.25 2.41 1.97 2.37 4.73%

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