[UMW] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.94%
YoY- 147.81%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,326,175 2,769,714 2,528,331 2,804,769 1,554,596 1,419,374 1,104,263 20.15%
PBT 353,781 232,618 203,261 202,395 83,152 130,573 145,617 15.92%
Tax -93,274 -40,439 -36,066 -47,015 -50,220 -68,657 -76,742 3.30%
NP 260,507 192,179 167,195 155,380 32,932 61,916 68,875 24.79%
-
NP to SH 152,656 139,119 88,607 81,609 32,932 61,916 68,875 14.17%
-
Tax Rate 26.36% 17.38% 17.74% 23.23% 60.40% 52.58% 52.70% -
Total Cost 3,065,668 2,577,535 2,361,136 2,649,389 1,521,664 1,357,458 1,035,388 19.81%
-
Net Worth 3,380,563 2,830,092 2,447,236 2,184,419 1,949,744 1,800,014 1,676,022 12.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 107,960 62,642 - 25,297 42,523 48,371 27,407 25.64%
Div Payout % 70.72% 45.03% - 31.00% 129.12% 78.13% 39.79% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,380,563 2,830,092 2,447,236 2,184,419 1,949,744 1,800,014 1,676,022 12.39%
NOSH 1,079,603 522,022 506,905 505,945 472,482 276,410 274,074 25.64%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.83% 6.94% 6.61% 5.54% 2.12% 4.36% 6.24% -
ROE 4.52% 4.92% 3.62% 3.74% 1.69% 3.44% 4.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 308.09 530.57 498.78 554.36 329.03 513.50 402.91 -4.36%
EPS 14.14 26.65 17.48 16.13 6.97 22.40 25.13 -9.13%
DPS 10.00 12.00 0.00 5.00 9.00 17.50 10.00 0.00%
NAPS 3.1313 5.4214 4.8278 4.3175 4.1266 6.5121 6.1152 -10.54%
Adjusted Per Share Value based on latest NOSH - 505,945
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 284.70 237.07 216.41 240.07 133.07 121.49 94.52 20.15%
EPS 13.07 11.91 7.58 6.99 2.82 5.30 5.90 14.16%
DPS 9.24 5.36 0.00 2.17 3.64 4.14 2.35 25.60%
NAPS 2.8936 2.4224 2.0947 1.8698 1.6689 1.5407 1.4346 12.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.80 7.05 3.62 2.78 2.60 4.55 3.97 -
P/RPS 1.88 1.33 0.73 0.50 0.79 0.89 0.99 11.26%
P/EPS 41.02 26.45 20.71 17.23 37.30 20.31 15.80 17.21%
EY 2.44 3.78 4.83 5.80 2.68 4.92 6.33 -14.67%
DY 1.72 1.70 0.00 1.80 3.46 3.85 2.52 -6.16%
P/NAPS 1.85 1.30 0.75 0.64 0.63 0.70 0.65 19.02%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 15/11/07 16/11/06 28/11/05 10/11/04 11/11/03 15/11/02 -
Price 5.40 7.50 3.80 2.90 2.62 3.03 3.90 -
P/RPS 1.75 1.41 0.76 0.52 0.80 0.59 0.97 10.32%
P/EPS 38.19 28.14 21.74 17.98 37.59 13.53 15.52 16.17%
EY 2.62 3.55 4.60 5.56 2.66 7.39 6.44 -13.90%
DY 1.85 1.60 0.00 1.72 3.44 5.78 2.56 -5.26%
P/NAPS 1.72 1.38 0.79 0.67 0.63 0.47 0.64 17.89%

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