[UMW] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.93%
YoY- -7.8%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 14,932,490 13,951,460 15,816,888 13,535,753 12,280,229 10,720,861 12,769,581 2.64%
PBT 1,621,460 1,435,673 2,020,277 1,365,251 1,313,219 846,504 1,276,685 4.06%
Tax -408,455 -351,461 -431,469 -411,973 -340,398 -199,292 -320,872 4.10%
NP 1,213,005 1,084,212 1,588,808 953,278 972,821 647,212 955,813 4.04%
-
NP to SH 651,970 652,926 994,296 485,818 526,903 382,395 565,838 2.38%
-
Tax Rate 25.19% 24.48% 21.36% 30.18% 25.92% 23.54% 25.13% -
Total Cost 13,719,485 12,867,248 14,228,080 12,582,475 11,307,408 10,073,649 11,813,768 2.52%
-
Net Worth 6,580,415 6,290,328 4,848,302 4,244,571 3,974,869 3,722,472 3,490,774 11.13%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 479,000 514,049 584,146 361,776 341,522 220,813 400,479 3.02%
Div Payout % 73.47% 78.73% 58.75% 74.47% 64.82% 57.74% 70.78% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 6,580,415 6,290,328 4,848,302 4,244,571 3,974,869 3,722,472 3,490,774 11.13%
NOSH 1,168,293 1,168,293 1,168,293 1,167,020 1,138,409 1,104,067 1,082,377 1.28%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.12% 7.77% 10.05% 7.04% 7.92% 6.04% 7.49% -
ROE 9.91% 10.38% 20.51% 11.45% 13.26% 10.27% 16.21% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,278.15 1,194.17 1,353.85 1,159.86 1,078.72 971.03 1,179.77 1.34%
EPS 55.81 55.89 85.11 41.65 46.30 34.60 52.30 1.08%
DPS 41.00 44.00 50.00 31.00 30.00 20.00 37.00 1.72%
NAPS 5.6325 5.3842 4.1499 3.6371 3.4916 3.3716 3.2251 9.73%
Adjusted Per Share Value based on latest NOSH - 1,154,704
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,278.15 1,194.17 1,353.85 1,158.59 1,051.13 917.65 1,093.01 2.64%
EPS 55.81 55.89 85.11 41.58 45.10 32.73 48.43 2.39%
DPS 41.00 44.00 50.00 30.97 29.23 18.90 34.28 3.02%
NAPS 5.6325 5.3842 4.1499 3.6331 3.4023 3.1862 2.9879 11.13%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 10.96 12.06 11.94 7.00 7.02 6.35 5.15 -
P/RPS 0.86 1.01 0.88 0.60 0.65 0.65 0.44 11.81%
P/EPS 19.64 21.58 14.03 16.82 15.17 18.33 9.85 12.18%
EY 5.09 4.63 7.13 5.95 6.59 5.45 10.15 -10.86%
DY 3.74 3.65 4.19 4.43 4.27 3.15 7.18 -10.29%
P/NAPS 1.95 2.24 2.88 1.92 2.01 1.88 1.60 3.35%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 26/02/13 24/02/12 24/02/11 23/02/10 25/02/09 -
Price 11.04 11.94 12.10 6.98 7.10 6.18 5.45 -
P/RPS 0.86 1.00 0.89 0.60 0.66 0.64 0.46 10.98%
P/EPS 19.78 21.36 14.22 16.77 15.34 17.84 10.43 11.25%
EY 5.05 4.68 7.03 5.96 6.52 5.60 9.59 -10.13%
DY 3.71 3.69 4.13 4.44 4.23 3.24 6.79 -9.57%
P/NAPS 1.96 2.22 2.92 1.92 2.03 1.83 1.69 2.49%

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