[UMW] YoY Cumulative 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- -88.34%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,700,037 3,221,160 3,033,157 2,349,803 2,985,126 2,012,014 2,346,646 7.87%
PBT 436,712 339,538 305,094 123,737 292,898 140,266 161,008 18.07%
Tax -90,846 -79,692 -72,826 -25,555 -66,373 -29,632 -32,677 18.56%
NP 345,866 259,846 232,268 98,182 226,525 110,634 128,331 17.94%
-
NP to SH 220,034 151,832 132,856 65,958 141,770 80,308 63,061 23.13%
-
Tax Rate 20.80% 23.47% 23.87% 20.65% 22.66% 21.13% 20.30% -
Total Cost 3,354,171 2,961,314 2,800,889 2,251,621 2,758,601 1,901,380 2,218,315 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 - - - - - - 25,346 -
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 4.93% 3.60% 3.36% 1.83% 4.33% 3.04% 2.62% -
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 316.70 277.28 269.63 214.82 277.31 391.59 462.92 -6.12%
EPS 18.83 13.07 11.81 6.03 13.17 15.63 12.44 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 316.70 275.71 259.62 201.13 255.51 172.22 200.86 7.87%
EPS 18.83 13.00 11.37 5.65 12.13 6.87 5.40 23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
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 2.30 2.65 2.36 2.44 2.18 1.38 0.78 19.72%
P/EPS 38.76 56.31 53.77 87.06 45.94 34.55 29.10 4.88%
EY 2.58 1.78 1.86 1.15 2.18 2.89 3.44 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
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 2.48 2.58 2.30 2.70 2.40 1.49 0.80 20.73%
P/EPS 41.68 54.71 52.41 96.19 50.49 37.43 29.74 5.78%
EY 2.40 1.83 1.91 1.04 1.98 2.67 3.36 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
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