[UMW] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.34%
YoY- 36.78%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 13,438,762 12,536,677 10,304,697 13,172,620 9,715,181 9,823,454 9,498,620 5.95%
PBT 1,353,617 1,451,042 796,505 1,335,569 720,946 741,721 585,020 14.99%
Tax -376,901 -334,428 -174,421 -341,358 -122,854 -162,905 -140,780 17.82%
NP 976,716 1,116,614 622,084 994,210 598,092 578,816 444,240 14.02%
-
NP to SH 535,625 658,596 361,769 594,866 434,905 285,409 233,700 14.81%
-
Tax Rate 27.84% 23.05% 21.90% 25.56% 17.04% 21.96% 24.06% -
Total Cost 12,462,046 11,420,062 9,682,613 12,178,409 9,117,089 9,244,638 9,054,380 5.46%
-
Net Worth 3,497,130 4,076,225 3,657,360 3,381,000 2,829,807 2,447,712 2,183,982 8.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 365,255 355,384 161,307 359,914 222,707 118,300 118,030 20.70%
Div Payout % 68.19% 53.96% 44.59% 60.50% 51.21% 41.45% 50.51% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,497,130 4,076,225 3,657,360 3,381,000 2,829,807 2,447,712 2,183,982 8.15%
NOSH 1,165,710 1,134,206 1,099,825 1,079,743 521,969 507,003 505,844 14.92%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.27% 8.91% 6.04% 7.55% 6.16% 5.89% 4.68% -
ROE 15.32% 16.16% 9.89% 17.59% 15.37% 11.66% 10.70% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,152.84 1,105.33 936.94 1,219.98 1,861.25 1,937.55 1,877.78 -7.80%
EPS 45.95 58.07 32.89 55.09 83.32 56.29 46.20 -0.09%
DPS 31.33 31.33 14.67 33.33 42.67 23.33 23.33 5.03%
NAPS 3.00 3.5939 3.3254 3.1313 5.4214 4.8278 4.3175 -5.88%
Adjusted Per Share Value based on latest NOSH - 1,079,603
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,150.29 1,073.08 882.03 1,127.51 831.57 840.84 813.03 5.95%
EPS 45.85 56.37 30.97 50.92 37.23 24.43 20.00 14.82%
DPS 31.26 30.42 13.81 30.81 19.06 10.13 10.10 20.70%
NAPS 2.9934 3.489 3.1305 2.894 2.4222 2.0951 1.8694 8.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.85 6.77 6.29 5.80 7.05 3.62 2.78 -
P/RPS 0.59 0.61 0.67 0.48 0.38 0.19 0.15 25.62%
P/EPS 14.91 11.66 19.12 10.53 8.46 6.43 6.02 16.30%
EY 6.71 8.58 5.23 9.50 11.82 15.55 16.62 -14.02%
DY 4.57 4.63 2.33 5.75 6.05 6.45 8.39 -9.62%
P/NAPS 2.28 1.88 1.89 1.85 1.30 0.75 0.64 23.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 22/11/10 20/11/09 24/11/08 15/11/07 16/11/06 28/11/05 -
Price 6.75 6.80 6.31 5.40 7.50 3.80 2.90 -
P/RPS 0.59 0.62 0.67 0.44 0.40 0.20 0.15 25.62%
P/EPS 14.69 11.71 19.18 9.80 9.00 6.75 6.28 15.20%
EY 6.81 8.54 5.21 10.20 11.11 14.81 15.93 -13.20%
DY 4.64 4.61 2.32 6.17 5.69 6.14 8.05 -8.76%
P/NAPS 2.25 1.89 1.90 1.72 1.38 0.79 0.67 22.36%

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