[UMW] YoY Annualized 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- -53.37%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 14,800,148 12,884,640 12,132,628 9,399,212 11,940,504 8,048,056 9,386,584 7.87%
PBT 1,746,848 1,358,152 1,220,376 494,948 1,171,592 561,064 644,032 18.07%
Tax -363,384 -318,768 -291,304 -102,220 -265,492 -118,528 -130,708 18.56%
NP 1,383,464 1,039,384 929,072 392,728 906,100 442,536 513,324 17.94%
-
NP to SH 880,136 607,328 531,424 263,832 567,080 321,232 252,244 23.13%
-
Tax Rate 20.80% 23.47% 23.87% 20.65% 22.66% 21.13% 20.30% -
Total Cost 13,416,684 11,845,256 11,203,556 9,006,484 11,034,404 7,605,520 8,873,260 7.12%
-
Net Worth 4,466,621 4,222,370 3,954,181 3,603,953 3,277,395 2,642,816 2,406,912 10.84%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 101,384 -
Div Payout % - - - - - - 40.19% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,466,621 4,222,370 3,954,181 3,603,953 3,277,395 2,642,816 2,406,912 10.84%
NOSH 1,168,293 1,161,683 1,124,944 1,093,830 1,076,461 513,806 506,921 14.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.35% 8.07% 7.66% 4.18% 7.59% 5.50% 5.47% -
ROE 19.70% 14.38% 13.44% 7.32% 17.30% 12.15% 10.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,266.82 1,109.14 1,078.51 859.29 1,109.24 1,566.36 1,851.68 -6.12%
EPS 75.32 52.28 47.24 24.12 52.68 62.52 49.76 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 3.8232 3.6347 3.515 3.2948 3.0446 5.1436 4.7481 -3.54%
Adjusted Per Share Value based on latest NOSH - 1,093,830
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,266.82 1,102.86 1,038.49 804.52 1,022.05 688.87 803.44 7.87%
EPS 75.32 51.98 45.49 22.58 48.54 27.50 21.59 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.68 -
NAPS 3.8232 3.6141 3.3846 3.0848 2.8053 2.2621 2.0602 10.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.30 7.36 6.35 5.25 6.05 5.40 3.62 -
P/RPS 0.58 0.66 0.59 0.61 0.55 0.34 0.20 19.39%
P/EPS 9.69 14.08 13.44 21.77 11.48 8.64 7.27 4.90%
EY 10.32 7.10 7.44 4.59 8.71 11.58 13.75 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.52 -
P/NAPS 1.91 2.02 1.81 1.59 1.99 1.05 0.76 16.58%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 20/05/10 20/05/09 23/05/08 16/05/07 18/05/06 -
Price 7.85 7.15 6.19 5.80 6.65 5.85 3.70 -
P/RPS 0.62 0.64 0.57 0.67 0.60 0.37 0.20 20.73%
P/EPS 10.42 13.68 13.10 24.05 12.62 9.36 7.44 5.76%
EY 9.60 7.31 7.63 4.16 7.92 10.69 13.45 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 2.05 1.97 1.76 1.76 2.18 1.14 0.78 17.45%

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