[UMW] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -65.26%
YoY- 101.43%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,359,296 3,700,037 3,221,160 3,033,157 2,349,803 2,985,126 2,012,014 8.91%
PBT 432,703 436,712 339,538 305,094 123,737 292,898 140,266 20.63%
Tax -97,534 -90,846 -79,692 -72,826 -25,555 -66,373 -29,632 21.94%
NP 335,169 345,866 259,846 232,268 98,182 226,525 110,634 20.26%
-
NP to SH 219,664 220,034 151,832 132,856 65,958 141,770 80,308 18.24%
-
Tax Rate 22.54% 20.80% 23.47% 23.87% 20.65% 22.66% 21.13% -
Total Cost 3,024,127 3,354,171 2,961,314 2,800,889 2,251,621 2,758,601 1,901,380 8.03%
-
Net Worth 5,068,058 4,466,621 4,222,370 3,954,181 3,603,953 3,277,395 2,642,816 11.45%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 5,068,058 4,466,621 4,222,370 3,954,181 3,603,953 3,277,395 2,642,816 11.45%
NOSH 1,168,293 1,168,293 1,161,683 1,124,944 1,093,830 1,076,461 513,806 14.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.98% 9.35% 8.07% 7.66% 4.18% 7.59% 5.50% -
ROE 4.33% 4.93% 3.60% 3.36% 1.83% 4.33% 3.04% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 287.54 316.70 277.28 269.63 214.82 277.31 391.59 -5.01%
EPS 18.80 18.83 13.07 11.81 6.03 13.17 15.63 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.338 3.8232 3.6347 3.515 3.2948 3.0446 5.1436 -2.79%
Adjusted Per Share Value based on latest NOSH - 1,124,944
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 287.54 316.70 275.71 259.62 201.13 255.51 172.22 8.91%
EPS 18.80 18.83 13.00 11.37 5.65 12.13 6.87 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.338 3.8232 3.6141 3.3846 3.0848 2.8053 2.2621 11.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 13.34 7.30 7.36 6.35 5.25 6.05 5.40 -
P/RPS 4.64 2.30 2.65 2.36 2.44 2.18 1.38 22.37%
P/EPS 70.95 38.76 56.31 53.77 87.06 45.94 34.55 12.72%
EY 1.41 2.58 1.78 1.86 1.15 2.18 2.89 -11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.91 2.02 1.81 1.59 1.99 1.05 19.62%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 29/05/12 25/05/11 20/05/10 20/05/09 23/05/08 16/05/07 -
Price 14.34 7.85 7.15 6.19 5.80 6.65 5.85 -
P/RPS 4.99 2.48 2.58 2.30 2.70 2.40 1.49 22.29%
P/EPS 76.27 41.68 54.71 52.41 96.19 50.49 37.43 12.58%
EY 1.31 2.40 1.83 1.91 1.04 1.98 2.67 -11.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.05 1.97 1.76 1.76 2.18 1.14 19.42%

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