[UMW] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -12.03%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,582,897 2,781,733 1,832,387 1,402,934 1,060,758 939,853 754,455 22.75%
PBT 197,990 218,095 77,272 99,153 100,099 113,044 50,565 25.53%
Tax -47,164 -60,860 -28,499 -44,688 -49,149 -58,360 -29,057 8.40%
NP 150,826 157,235 48,773 54,465 50,950 54,684 21,508 38.32%
-
NP to SH 91,847 100,909 48,773 54,465 50,950 54,684 21,508 27.35%
-
Tax Rate 23.82% 27.91% 36.88% 45.07% 49.10% 51.63% 57.46% -
Total Cost 2,432,071 2,624,498 1,783,614 1,348,469 1,009,808 885,169 732,947 22.11%
-
Net Worth 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 1,489,333 1,344,544 11.16%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 68,514 103,742 52,495 69,352 27,443 26,858 20,113 22.65%
Div Payout % 74.60% 102.81% 107.63% 127.33% 53.86% 49.12% 93.52% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 1,489,333 1,344,544 11.16%
NOSH 507,514 506,063 477,230 462,351 274,437 268,585 268,179 11.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.84% 5.65% 2.66% 3.88% 4.80% 5.82% 2.85% -
ROE 3.62% 4.33% 2.43% 2.92% 3.09% 3.67% 1.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 508.93 549.68 383.96 303.43 386.52 349.93 281.32 10.37%
EPS 18.10 19.94 10.22 11.78 11.14 20.36 8.02 14.52%
DPS 13.50 20.50 11.00 15.00 10.00 10.00 7.50 10.28%
NAPS 5.00 4.6005 4.2106 4.0388 6.00 5.5451 5.0136 -0.04%
Adjusted Per Share Value based on latest NOSH - 462,351
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 221.08 238.10 156.84 120.08 90.80 80.45 64.58 22.75%
EPS 7.86 8.64 4.17 4.66 4.36 4.68 1.84 27.36%
DPS 5.86 8.88 4.49 5.94 2.35 2.30 1.72 22.65%
NAPS 2.172 1.9928 1.72 1.5984 1.4094 1.2748 1.1509 11.16%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.85 2.95 2.55 3.03 3.75 3.47 2.50 -
P/RPS 0.76 0.54 0.66 1.00 0.97 0.99 0.89 -2.59%
P/EPS 21.27 14.79 24.95 25.72 20.20 17.04 31.17 -6.16%
EY 4.70 6.76 4.01 3.89 4.95 5.87 3.21 6.55%
DY 3.51 6.95 4.31 4.95 2.67 2.88 3.00 2.65%
P/NAPS 0.77 0.64 0.61 0.75 0.63 0.63 0.50 7.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/03/06 24/02/05 26/02/04 25/02/03 17/04/02 13/02/01 -
Price 4.75 3.58 2.50 2.95 3.85 4.60 2.40 -
P/RPS 0.93 0.65 0.65 0.97 1.00 1.31 0.85 1.50%
P/EPS 26.25 17.95 24.46 25.04 20.74 22.59 29.93 -2.16%
EY 3.81 5.57 4.09 3.99 4.82 4.43 3.34 2.21%
DY 2.84 5.73 4.40 5.08 2.60 2.17 3.13 -1.60%
P/NAPS 0.95 0.78 0.59 0.73 0.64 0.83 0.48 12.04%

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