[UMW] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.81%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,050,415 3,456,681 3,417,721 2,992,338 2,890,116 2,689,765 2,582,897 7.77%
PBT 471,001 350,038 224,937 249,125 275,008 315,566 197,990 15.52%
Tax -86,116 -129,297 -89,577 -68,476 -64,853 -84,825 -47,164 10.54%
NP 384,885 220,741 135,360 180,649 210,155 230,741 150,826 16.88%
-
NP to SH 250,892 84,099 32,956 111,068 119,688 142,968 91,847 18.21%
-
Tax Rate 18.28% 36.94% 39.82% 27.49% 23.58% 26.88% 23.82% -
Total Cost 3,665,530 3,235,940 3,282,361 2,811,689 2,679,961 2,459,024 2,432,071 7.06%
-
Net Worth 4,848,302 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 2,537,573 11.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 292,073 86,602 74,031 99,308 129,891 73,597 68,514 27.30%
Div Payout % 116.41% 102.98% 224.64% 89.41% 108.53% 51.48% 74.60% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,848,302 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 2,537,573 11.38%
NOSH 1,168,293 1,154,704 1,138,950 1,103,429 1,082,432 537,711 507,514 14.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.50% 6.39% 3.96% 6.04% 7.27% 8.58% 5.84% -
ROE 5.17% 2.00% 0.96% 3.36% 3.69% 5.44% 3.62% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 346.69 299.36 300.08 271.19 267.00 511.66 508.93 -6.19%
EPS 21.48 7.21 2.90 10.06 11.06 13.60 18.10 2.89%
DPS 25.00 7.50 6.50 9.00 12.00 14.00 13.50 10.80%
NAPS 4.1499 3.6371 3.00 3.00 3.00 5.00 5.00 -3.05%
Adjusted Per Share Value based on latest NOSH - 1,103,429
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 346.69 295.87 292.54 256.13 247.38 230.23 221.08 7.77%
EPS 21.48 7.20 2.82 9.51 10.24 12.24 7.86 18.22%
DPS 25.00 7.41 6.34 8.50 11.12 6.30 5.86 27.32%
NAPS 4.1499 3.5948 2.9247 2.8334 2.7795 2.2498 2.172 11.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 11.94 7.00 7.02 6.35 5.15 7.80 3.85 -
P/RPS 3.44 2.34 2.34 2.34 1.93 1.52 0.76 28.58%
P/EPS 55.60 96.11 242.61 63.09 46.58 28.68 21.27 17.35%
EY 1.80 1.04 0.41 1.59 2.15 3.49 4.70 -14.76%
DY 2.09 1.07 0.93 1.42 2.33 1.79 3.51 -8.27%
P/NAPS 2.88 1.92 2.34 2.12 1.72 1.56 0.77 24.56%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 24/02/11 23/02/10 25/02/09 28/02/08 27/02/07 -
Price 12.10 6.98 7.10 6.18 5.45 6.80 4.75 -
P/RPS 3.49 2.33 2.37 2.28 2.04 1.33 0.93 24.63%
P/EPS 56.34 95.84 245.37 61.40 49.29 25.00 26.25 13.56%
EY 1.77 1.04 0.41 1.63 2.03 4.00 3.81 -11.98%
DY 2.07 1.07 0.92 1.46 2.20 2.06 2.84 -5.12%
P/NAPS 2.92 1.92 2.37 2.06 1.82 1.36 0.95 20.55%

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