[UMW] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.61%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,691,437 3,087,276 2,797,651 3,326,175 2,769,714 2,528,331 2,804,769 4.68%
PBT 391,894 340,922 288,174 353,781 232,618 203,261 202,395 11.63%
Tax -113,750 -78,723 -63,157 -93,274 -40,439 -36,066 -47,015 15.85%
NP 278,144 262,199 225,017 260,507 192,179 167,195 155,380 10.18%
-
NP to SH 146,909 149,394 125,938 152,656 139,119 88,607 81,609 10.28%
-
Tax Rate 29.03% 23.09% 21.92% 26.36% 17.38% 17.74% 23.23% -
Total Cost 3,413,293 2,825,077 2,572,634 3,065,668 2,577,535 2,361,136 2,649,389 4.31%
-
Net Worth 3,497,636 4,076,743 3,657,591 3,380,563 2,830,092 2,447,236 2,184,419 8.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 157,393 153,137 54,994 107,960 62,642 - 25,297 35.59%
Div Payout % 107.14% 102.51% 43.67% 70.72% 45.03% - 31.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,497,636 4,076,743 3,657,591 3,380,563 2,830,092 2,447,236 2,184,419 8.15%
NOSH 1,165,878 1,134,350 1,099,895 1,079,603 522,022 506,905 505,945 14.92%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.53% 8.49% 8.04% 7.83% 6.94% 6.61% 5.54% -
ROE 4.20% 3.66% 3.44% 4.52% 4.92% 3.62% 3.74% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 316.62 272.16 254.36 308.09 530.57 498.78 554.36 -8.90%
EPS 12.60 13.17 11.45 14.14 26.65 17.48 16.13 -4.03%
DPS 13.50 13.50 5.00 10.00 12.00 0.00 5.00 17.99%
NAPS 3.00 3.5939 3.3254 3.1313 5.4214 4.8278 4.3175 -5.88%
Adjusted Per Share Value based on latest NOSH - 1,079,603
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 315.97 264.26 239.46 284.70 237.07 216.41 240.07 4.68%
EPS 12.57 12.79 10.78 13.07 11.91 7.58 6.99 10.26%
DPS 13.47 13.11 4.71 9.24 5.36 0.00 2.17 35.54%
NAPS 2.9938 3.4895 3.1307 2.8936 2.4224 2.0947 1.8698 8.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.85 6.77 6.29 5.80 7.05 3.62 2.78 -
P/RPS 2.16 2.49 2.47 1.88 1.33 0.73 0.50 27.60%
P/EPS 54.36 51.40 54.93 41.02 26.45 20.71 17.23 21.09%
EY 1.84 1.95 1.82 2.44 3.78 4.83 5.80 -17.40%
DY 1.97 1.99 0.79 1.72 1.70 0.00 1.80 1.51%
P/NAPS 2.28 1.88 1.89 1.85 1.30 0.75 0.64 23.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 22/11/10 20/11/09 24/11/08 15/11/07 16/11/06 28/11/05 -
Price 6.75 6.80 6.31 5.40 7.50 3.80 2.90 -
P/RPS 2.13 2.50 2.48 1.75 1.41 0.76 0.52 26.47%
P/EPS 53.57 51.63 55.11 38.19 28.14 21.74 17.98 19.94%
EY 1.87 1.94 1.81 2.62 3.55 4.60 5.56 -16.60%
DY 2.00 1.99 0.79 1.85 1.60 0.00 1.72 2.54%
P/NAPS 2.25 1.89 1.90 1.72 1.38 0.79 0.67 22.36%

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