[UMW] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 72.36%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 12,769,581 9,976,151 9,950,488 9,868,789 6,243,728 5,222,681 3,933,456 21.66%
PBT 1,276,685 856,276 754,281 657,497 350,152 464,778 464,226 18.34%
Tax -320,872 -176,966 -169,343 -158,163 -185,267 -248,210 -237,513 5.13%
NP 955,813 679,310 584,938 499,334 164,885 216,568 226,713 27.07%
-
NP to SH 565,838 469,147 305,904 284,201 164,885 216,568 226,713 16.45%
-
Tax Rate 25.13% 20.67% 22.45% 24.06% 52.91% 53.40% 51.16% -
Total Cost 11,813,768 9,296,841 9,365,550 9,369,455 6,078,843 5,006,113 3,706,743 21.28%
-
Net Worth 3,490,774 1,530,083 2,546,550 2,339,795 2,038,430 1,870,446 1,718,036 12.52%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 400,479 157,708 208,072 192,321 95,479 150,312 54,884 39.22%
Div Payout % 70.78% 33.62% 68.02% 67.67% 57.91% 69.41% 24.21% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,490,774 1,530,083 2,546,550 2,339,795 2,038,430 1,870,446 1,718,036 12.52%
NOSH 1,082,377 537,711 507,493 506,109 477,395 462,501 274,420 25.67%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.49% 6.81% 5.88% 5.06% 2.64% 4.15% 5.76% -
ROE 16.21% 30.66% 12.01% 12.15% 8.09% 11.58% 13.20% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,179.77 1,897.71 1,960.71 1,949.93 1,307.87 1,129.23 1,433.37 -3.19%
EPS 52.30 44.62 60.30 56.20 34.50 46.80 49.57 0.89%
DPS 37.00 30.00 41.00 38.00 20.00 32.50 20.00 10.78%
NAPS 3.2251 2.9106 5.0179 4.6231 4.2699 4.0442 6.2606 -10.45%
Adjusted Per Share Value based on latest NOSH - 506,063
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,093.01 853.91 851.71 844.72 534.43 447.03 336.68 21.66%
EPS 48.43 40.16 26.18 24.33 14.11 18.54 19.41 16.44%
DPS 34.28 13.50 17.81 16.46 8.17 12.87 4.70 39.21%
NAPS 2.9879 1.3097 2.1797 2.0027 1.7448 1.601 1.4706 12.52%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.15 7.80 3.85 2.95 2.55 3.03 3.75 -
P/RPS 0.44 0.41 0.20 0.15 0.19 0.27 0.26 9.15%
P/EPS 9.85 8.74 6.39 5.25 7.38 6.47 4.54 13.76%
EY 10.15 11.44 15.66 19.04 13.54 15.45 22.03 -12.10%
DY 7.18 3.85 10.65 12.88 7.84 10.73 5.33 5.08%
P/NAPS 1.60 2.68 0.77 0.64 0.60 0.75 0.60 17.74%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 21/03/06 24/02/05 26/02/04 25/02/03 -
Price 5.45 6.80 4.75 3.58 2.50 2.95 3.85 -
P/RPS 0.46 0.36 0.24 0.18 0.19 0.26 0.27 9.27%
P/EPS 10.43 7.62 7.88 6.38 7.24 6.30 4.66 14.35%
EY 9.59 13.12 12.69 15.69 13.82 15.87 21.46 -12.55%
DY 6.79 4.41 8.63 10.61 8.00 11.02 5.19 4.57%
P/NAPS 1.69 2.34 0.95 0.77 0.59 0.73 0.61 18.49%

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