[UMW] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 159.34%
YoY- 136.99%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 6,858,477 7,808,954 6,387,635 6,315,232 4,930,872 6,553,290 4,516,672 7.20%
PBT 875,892 953,496 623,319 747,360 309,205 647,896 308,092 19.00%
Tax -198,736 -222,919 -168,926 -172,098 -67,659 -162,745 -51,702 25.13%
NP 677,156 730,577 454,393 575,262 241,546 485,151 256,390 17.55%
-
NP to SH 470,651 444,279 254,810 344,553 145,389 293,494 187,060 16.60%
-
Tax Rate 22.69% 23.38% 27.10% 23.03% 21.88% 25.12% 16.78% -
Total Cost 6,181,321 7,078,377 5,933,242 5,739,970 4,689,326 6,068,139 4,260,282 6.39%
-
Net Worth 5,050,417 4,603,895 3,493,950 4,091,934 3,569,047 3,327,952 2,732,878 10.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 116,829 116,829 116,465 112,968 65,786 161,556 103,576 2.02%
Div Payout % 24.82% 26.30% 45.71% 32.79% 45.25% 55.05% 55.37% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 5,050,417 4,603,895 3,493,950 4,091,934 3,569,047 3,327,952 2,732,878 10.76%
NOSH 1,168,293 1,168,293 1,164,650 1,129,681 1,096,447 1,077,042 517,884 14.50%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.87% 9.36% 7.11% 9.11% 4.90% 7.40% 5.68% -
ROE 9.32% 9.65% 7.29% 8.42% 4.07% 8.82% 6.84% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 587.05 668.41 548.46 559.03 449.71 608.45 872.14 -6.37%
EPS 40.29 38.03 21.88 30.50 13.26 27.25 36.12 1.83%
DPS 10.00 10.00 10.00 10.00 6.00 15.00 20.00 -10.90%
NAPS 4.3229 3.9407 3.00 3.6222 3.2551 3.0899 5.277 -3.26%
Adjusted Per Share Value based on latest NOSH - 1,129,653
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 587.05 668.41 546.75 540.55 422.06 560.93 386.60 7.20%
EPS 40.29 38.03 21.81 29.49 12.44 25.12 16.01 16.61%
DPS 10.00 10.00 9.97 9.67 5.63 13.83 8.87 2.01%
NAPS 4.3229 3.9407 2.9906 3.5025 3.0549 2.8486 2.3392 10.76%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.60 9.13 7.22 6.33 5.95 6.00 6.30 -
P/RPS 2.49 1.37 1.32 1.13 1.32 0.99 0.72 22.95%
P/EPS 36.24 24.01 33.00 20.75 44.87 22.02 17.44 12.95%
EY 2.76 4.17 3.03 4.82 2.23 4.54 5.73 -11.45%
DY 0.68 1.10 1.39 1.58 1.01 2.50 3.17 -22.61%
P/NAPS 3.38 2.32 2.41 1.75 1.83 1.94 1.19 18.98%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 16/08/12 19/08/11 20/08/10 21/08/09 20/08/08 17/08/07 -
Price 12.58 9.99 7.22 6.43 6.15 5.85 6.60 -
P/RPS 2.14 1.49 1.32 1.15 1.37 0.96 0.76 18.81%
P/EPS 31.23 26.27 33.00 21.08 46.38 21.47 18.27 9.33%
EY 3.20 3.81 3.03 4.74 2.16 4.66 5.47 -8.54%
DY 0.79 1.00 1.39 1.56 0.98 2.56 3.03 -20.05%
P/NAPS 2.91 2.54 2.41 1.78 1.89 1.89 1.25 15.10%

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