[UMW] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -42.75%
YoY- 155.19%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,679,729 3,636,340 4,050,415 3,456,681 3,417,721 2,992,338 2,890,116 4.10%
PBT 289,755 314,140 471,001 350,038 224,937 249,125 275,008 0.87%
Tax -92,504 -86,052 -86,116 -129,297 -89,577 -68,476 -64,853 6.09%
NP 197,251 228,088 384,885 220,741 135,360 180,649 210,155 -1.05%
-
NP to SH 77,469 80,823 250,892 84,099 32,956 111,068 119,688 -6.99%
-
Tax Rate 31.92% 27.39% 18.28% 36.94% 39.82% 27.49% 23.58% -
Total Cost 3,482,478 3,408,252 3,665,530 3,235,940 3,282,361 2,811,689 2,679,961 4.46%
-
Net Worth 6,580,415 6,290,328 4,848,302 4,199,775 3,416,851 3,310,287 3,247,297 12.48%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 186,927 105,146 292,073 86,602 74,031 99,308 129,891 6.25%
Div Payout % 241.29% 130.09% 116.41% 102.98% 224.64% 89.41% 108.53% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 6,580,415 6,290,328 4,848,302 4,199,775 3,416,851 3,310,287 3,247,297 12.48%
NOSH 1,168,293 1,168,293 1,168,293 1,154,704 1,138,950 1,103,429 1,082,432 1.27%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.36% 6.27% 9.50% 6.39% 3.96% 6.04% 7.27% -
ROE 1.18% 1.28% 5.17% 2.00% 0.96% 3.36% 3.69% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 314.97 311.25 346.69 299.36 300.08 271.19 267.00 2.79%
EPS 6.63 6.92 21.48 7.21 2.90 10.06 11.06 -8.17%
DPS 16.00 9.00 25.00 7.50 6.50 9.00 12.00 4.90%
NAPS 5.6325 5.3842 4.1499 3.6371 3.00 3.00 3.00 11.06%
Adjusted Per Share Value based on latest NOSH - 1,154,704
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 314.97 311.25 346.69 295.87 292.54 256.13 247.38 4.10%
EPS 6.63 6.92 21.48 7.20 2.82 9.51 10.24 -6.98%
DPS 16.00 9.00 25.00 7.41 6.34 8.50 11.12 6.24%
NAPS 5.6325 5.3842 4.1499 3.5948 2.9247 2.8334 2.7795 12.48%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 10.96 12.06 11.94 7.00 7.02 6.35 5.15 -
P/RPS 3.48 3.87 3.44 2.34 2.34 2.34 1.93 10.31%
P/EPS 165.29 174.33 55.60 96.11 242.61 63.09 46.58 23.49%
EY 0.61 0.57 1.80 1.04 0.41 1.59 2.15 -18.93%
DY 1.46 0.75 2.09 1.07 0.93 1.42 2.33 -7.49%
P/NAPS 1.95 2.24 2.88 1.92 2.34 2.12 1.72 2.11%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 26/02/13 24/02/12 24/02/11 23/02/10 25/02/09 -
Price 11.04 11.94 12.10 6.98 7.10 6.18 5.45 -
P/RPS 3.51 3.84 3.49 2.33 2.37 2.28 2.04 9.46%
P/EPS 166.49 172.59 56.34 95.84 245.37 61.40 49.29 22.47%
EY 0.60 0.58 1.77 1.04 0.41 1.63 2.03 -18.37%
DY 1.45 0.75 2.07 1.07 0.92 1.46 2.20 -6.70%
P/NAPS 1.96 2.22 2.92 1.92 2.37 2.06 1.82 1.24%

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