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

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.4%
YoY- -33.63%
Quarter Report
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 15,223,154 13,496,793 12,394,846 10,618,639 12,569,230 9,869,283 10,149,324 6.98%
PBT 1,899,314 1,240,150 1,337,407 872,387 1,317,243 738,700 774,386 16.11%
Tax -474,650 -372,253 -319,297 -195,669 -340,844 -139,305 -183,039 17.19%
NP 1,424,664 867,897 1,018,110 676,718 976,399 599,395 591,347 15.76%
-
NP to SH 827,503 434,675 605,015 391,015 589,118 418,026 314,966 17.45%
-
Tax Rate 24.99% 30.02% 23.87% 22.43% 25.88% 18.86% 23.64% -
Total Cost 13,798,490 12,628,896 11,376,736 9,941,921 11,592,831 9,269,888 9,557,977 6.30%
-
Net Worth 4,772,714 3,497,636 4,076,743 3,657,591 3,380,563 2,610,112 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 378,676 347,924 365,411 250,713 343,195 151,632 192,435 11.93%
Div Payout % 45.76% 80.04% 60.40% 64.12% 58.26% 36.27% 61.10% -
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 2,610,112 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 9.36% 6.43% 8.21% 6.37% 7.77% 6.07% 5.83% -
ROE 17.34% 12.43% 14.84% 10.69% 17.43% 16.02% 12.87% -
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 1,303.02 1,157.65 1,092.68 965.42 1,164.24 1,890.59 2,002.21 -6.90%
EPS 70.83 37.28 53.34 35.55 54.57 80.08 62.14 2.20%
DPS 32.50 29.84 32.21 23.00 31.79 29.05 38.00 -2.56%
NAPS 4.0852 3.00 3.5939 3.3254 3.1313 5.00 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 1,303.02 1,155.26 1,060.94 908.90 1,075.86 844.76 868.73 6.98%
EPS 70.83 37.21 51.79 33.47 50.43 35.78 26.96 17.44%
DPS 32.50 29.78 31.28 21.46 29.38 12.98 16.47 11.98%
NAPS 4.0852 2.9938 3.4895 3.1307 2.8936 2.2341 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 0.77 0.59 0.62 0.65 0.50 0.37 0.18 27.38%
P/EPS 14.12 18.37 12.69 17.69 10.63 8.80 5.83 15.86%
EY 7.08 5.44 7.88 5.65 9.41 11.36 17.16 -13.70%
DY 3.25 4.36 4.76 3.66 5.48 4.12 10.50 -17.73%
P/NAPS 2.45 2.28 1.88 1.89 1.85 1.41 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 0.76 0.58 0.62 0.65 0.46 0.40 0.19 25.96%
P/EPS 14.03 18.10 12.75 17.75 9.90 9.37 6.12 14.81%
EY 7.13 5.52 7.84 5.63 10.11 10.68 16.35 -12.90%
DY 3.27 4.42 4.74 3.65 5.89 3.87 10.00 -16.98%
P/NAPS 2.43 2.25 1.89 1.90 1.72 1.50 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