[UMW] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.59%
YoY- -32.45%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 7,286,386 7,367,591 7,123,965 4,417,431 3,817,045 2,878,530 2,391,104 20.39%
PBT 540,710 556,291 438,765 268,427 365,675 361,998 252,785 13.50%
Tax -92,141 -122,179 -105,585 -159,946 -205,077 -191,641 -121,193 -4.46%
NP 448,569 434,112 333,180 108,481 160,598 170,357 131,592 22.66%
-
NP to SH 326,179 214,057 175,275 108,481 160,598 170,357 131,592 16.32%
-
Tax Rate 17.04% 21.96% 24.06% 59.59% 56.08% 52.94% 47.94% -
Total Cost 6,837,817 6,933,479 6,790,785 4,308,950 3,656,447 2,708,173 2,259,512 20.25%
-
Net Worth 2,829,807 2,447,712 2,183,982 1,948,879 1,799,742 1,675,944 1,457,172 11.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 167,030 88,725 88,522 42,504 48,364 27,406 - -
Div Payout % 51.21% 41.45% 50.51% 39.18% 30.12% 16.09% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,829,807 2,447,712 2,183,982 1,948,879 1,799,742 1,675,944 1,457,172 11.69%
NOSH 521,969 507,003 505,844 472,272 276,368 274,062 268,336 11.72%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.16% 5.89% 4.68% 2.46% 4.21% 5.92% 5.50% -
ROE 11.53% 8.75% 8.03% 5.57% 8.92% 10.16% 9.03% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,395.94 1,453.16 1,408.33 935.36 1,381.14 1,050.32 891.09 7.76%
EPS 62.49 42.22 34.65 22.97 58.11 62.16 49.04 4.12%
DPS 32.00 17.50 17.50 9.00 17.50 10.00 0.00 -
NAPS 5.4214 4.8278 4.3175 4.1266 6.5121 6.1152 5.4304 -0.02%
Adjusted Per Share Value based on latest NOSH - 472,482
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 623.68 630.63 609.78 378.11 326.72 246.39 204.67 20.39%
EPS 27.92 18.32 15.00 9.29 13.75 14.58 11.26 16.33%
DPS 14.30 7.59 7.58 3.64 4.14 2.35 0.00 -
NAPS 2.4222 2.0951 1.8694 1.6681 1.5405 1.4345 1.2473 11.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 7.05 3.62 2.78 2.60 4.55 3.97 3.17 -
P/RPS 0.51 0.25 0.20 0.28 0.33 0.38 0.36 5.97%
P/EPS 11.28 8.57 8.02 11.32 7.83 6.39 6.46 9.73%
EY 8.86 11.66 12.46 8.83 12.77 15.66 15.47 -8.86%
DY 4.54 4.83 6.29 3.46 3.85 2.52 0.00 -
P/NAPS 1.30 0.75 0.64 0.63 0.70 0.65 0.58 14.39%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 16/11/06 28/11/05 10/11/04 11/11/03 15/11/02 08/11/01 -
Price 7.50 3.80 2.90 2.62 3.03 3.90 2.97 -
P/RPS 0.54 0.26 0.21 0.28 0.22 0.37 0.33 8.55%
P/EPS 12.00 9.00 8.37 11.41 5.21 6.27 6.06 12.05%
EY 8.33 11.11 11.95 8.77 19.18 15.94 16.51 -10.77%
DY 4.27 4.61 6.03 3.44 5.78 2.56 0.00 -
P/NAPS 1.38 0.79 0.67 0.63 0.47 0.64 0.55 16.56%

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