[UMW] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.95%
YoY- 20.61%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 13,535,753 12,820,229 10,720,861 12,769,581 9,976,151 9,950,488 9,905,698 5.33%
PBT 1,365,251 1,313,219 846,504 1,276,685 856,276 754,281 656,860 12.96%
Tax -411,973 -340,398 -199,292 -320,872 -176,966 -169,343 -166,445 16.29%
NP 953,278 972,821 647,212 955,813 679,310 584,938 490,415 11.70%
-
NP to SH 485,818 526,903 382,395 565,838 469,147 305,904 276,184 9.86%
-
Tax Rate 30.18% 25.92% 23.54% 25.13% 20.67% 22.45% 25.34% -
Total Cost 12,582,475 11,847,408 10,073,649 11,813,768 9,296,841 9,365,550 9,415,283 4.94%
-
Net Worth 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 2,537,573 2,328,143 10.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 360,495 340,134 220,130 399,490 156,714 157,207 192,199 11.04%
Div Payout % 74.20% 64.55% 57.57% 70.60% 33.40% 51.39% 69.59% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 2,537,573 2,328,143 10.32%
NOSH 1,166,471 1,138,950 1,103,429 1,082,432 537,711 507,514 506,063 14.92%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.04% 7.59% 6.04% 7.49% 6.81% 5.88% 4.95% -
ROE 11.57% 15.42% 11.55% 17.42% 17.85% 12.05% 11.86% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,172.23 1,125.62 971.59 1,179.71 1,897.71 1,960.63 1,957.40 -8.18%
EPS 42.07 46.26 34.66 52.27 89.24 60.27 54.58 -4.24%
DPS 31.00 30.00 20.00 37.00 29.81 31.00 38.00 -3.33%
NAPS 3.6371 3.00 3.00 3.00 5.00 5.00 4.6005 -3.83%
Adjusted Per Share Value based on latest NOSH - 1,082,432
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,158.59 1,097.35 917.65 1,093.01 853.91 851.71 847.88 5.33%
EPS 41.58 45.10 32.73 48.43 40.16 26.18 23.64 9.86%
DPS 30.86 29.11 18.84 34.19 13.41 13.46 16.45 11.04%
NAPS 3.5948 2.9247 2.8334 2.7795 2.2498 2.172 1.9928 10.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.00 7.02 6.35 5.15 7.80 3.85 2.95 -
P/RPS 0.60 0.62 0.65 0.44 0.41 0.20 0.15 25.97%
P/EPS 16.64 15.17 18.32 9.85 8.74 6.39 5.41 20.58%
EY 6.01 6.59 5.46 10.15 11.44 15.66 18.50 -17.08%
DY 4.43 4.27 3.15 7.18 3.82 8.05 12.88 -16.28%
P/NAPS 1.92 2.34 2.12 1.72 1.56 0.77 0.64 20.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 24/02/11 23/02/10 25/02/09 28/02/08 27/02/07 21/03/06 -
Price 6.98 7.10 6.18 5.45 6.80 4.75 3.58 -
P/RPS 0.60 0.63 0.64 0.46 0.36 0.24 0.18 22.20%
P/EPS 16.59 15.35 17.83 10.43 7.62 7.88 6.56 16.71%
EY 6.03 6.52 5.61 9.59 13.12 12.69 15.24 -14.31%
DY 4.44 4.23 3.24 6.79 4.38 6.53 10.61 -13.50%
P/NAPS 1.92 2.37 2.06 1.82 1.36 0.95 0.78 16.19%

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