[UMW] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.55%
YoY- -17.5%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,957,519 3,691,437 3,087,276 2,797,651 3,326,175 2,769,714 2,528,331 7.74%
PBT 595,780 391,894 340,922 288,174 353,781 232,618 203,261 19.61%
Tax -122,434 -113,750 -78,723 -63,157 -93,274 -40,439 -36,066 22.57%
NP 473,346 278,144 262,199 225,017 260,507 192,179 167,195 18.92%
-
NP to SH 299,125 146,909 149,394 125,938 152,656 139,119 88,607 22.45%
-
Tax Rate 20.55% 29.03% 23.09% 21.92% 26.36% 17.38% 17.74% -
Total Cost 3,484,173 3,413,293 2,825,077 2,572,634 3,065,668 2,577,535 2,361,136 6.69%
-
Net Worth 4,772,714 3,497,636 4,076,743 3,657,591 3,380,563 2,830,092 2,447,236 11.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 175,244 157,393 153,137 54,994 107,960 62,642 - -
Div Payout % 58.59% 107.14% 102.51% 43.67% 70.72% 45.03% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,772,714 3,497,636 4,076,743 3,657,591 3,380,563 2,830,092 2,447,236 11.76%
NOSH 1,168,293 1,165,878 1,134,350 1,099,895 1,079,603 522,022 506,905 14.91%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.96% 7.53% 8.49% 8.04% 7.83% 6.94% 6.61% -
ROE 6.27% 4.20% 3.66% 3.44% 4.52% 4.92% 3.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 338.74 316.62 272.16 254.36 308.09 530.57 498.78 -6.23%
EPS 25.60 12.60 13.17 11.45 14.14 26.65 17.48 6.55%
DPS 15.00 13.50 13.50 5.00 10.00 12.00 0.00 -
NAPS 4.0852 3.00 3.5939 3.3254 3.1313 5.4214 4.8278 -2.74%
Adjusted Per Share Value based on latest NOSH - 1,099,895
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 338.74 315.97 264.26 239.46 284.70 237.07 216.41 7.74%
EPS 25.60 12.57 12.79 10.78 13.07 11.91 7.58 22.46%
DPS 15.00 13.47 13.11 4.71 9.24 5.36 0.00 -
NAPS 4.0852 2.9938 3.4895 3.1307 2.8936 2.4224 2.0947 11.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 10.00 6.85 6.77 6.29 5.80 7.05 3.62 -
P/RPS 2.95 2.16 2.49 2.47 1.88 1.33 0.73 26.18%
P/EPS 39.06 54.36 51.40 54.93 41.02 26.45 20.71 11.14%
EY 2.56 1.84 1.95 1.82 2.44 3.78 4.83 -10.03%
DY 1.50 1.97 1.99 0.79 1.72 1.70 0.00 -
P/NAPS 2.45 2.28 1.88 1.89 1.85 1.30 0.75 21.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 24/11/11 22/11/10 20/11/09 24/11/08 15/11/07 16/11/06 -
Price 9.94 6.75 6.80 6.31 5.40 7.50 3.80 -
P/RPS 2.93 2.13 2.50 2.48 1.75 1.41 0.76 25.19%
P/EPS 38.82 53.57 51.63 55.11 38.19 28.14 21.74 10.13%
EY 2.58 1.87 1.94 1.81 2.62 3.55 4.60 -9.17%
DY 1.51 2.00 1.99 0.79 1.85 1.60 0.00 -
P/NAPS 2.43 2.25 1.89 1.90 1.72 1.38 0.79 20.57%

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