[UMW] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.87%
YoY- -23.44%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 7,664,592 6,243,728 5,889,908 5,725,670 5,434,404 5,222,681 5,089,393 31.35%
PBT 380,656 350,152 357,902 370,550 359,928 464,778 487,566 -15.19%
Tax -93,664 -185,267 -213,261 -219,452 -210,132 -248,210 -273,436 -51.01%
NP 286,992 164,885 144,641 151,098 149,796 216,568 214,130 21.53%
-
NP to SH 159,820 164,885 144,641 151,098 149,796 216,568 214,130 -17.70%
-
Tax Rate 24.61% 52.91% 59.59% 59.22% 58.38% 53.40% 56.08% -
Total Cost 7,377,600 6,078,843 5,745,266 5,574,572 5,284,608 5,006,113 4,875,262 31.77%
-
Net Worth 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 1,870,446 1,799,742 11.63%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 95,479 56,672 - - 150,312 64,486 -
Div Payout % - 57.91% 39.18% - - 69.41% 30.12% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 1,870,446 1,799,742 11.63%
NOSH 504,482 477,395 472,272 471,003 469,874 462,501 276,368 49.30%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.74% 2.64% 2.46% 2.64% 2.76% 4.15% 4.21% -
ROE 7.53% 8.09% 7.42% 7.75% 7.73% 11.58% 11.90% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,519.30 1,307.87 1,247.14 1,215.63 1,156.57 1,129.23 1,841.52 -12.02%
EPS 31.68 34.50 30.63 32.08 31.88 46.80 77.48 -44.88%
DPS 0.00 20.00 12.00 0.00 0.00 32.50 23.33 -
NAPS 4.2084 4.2699 4.1266 4.1375 4.1236 4.0442 6.5121 -25.23%
Adjusted Per Share Value based on latest NOSH - 470,951
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 656.05 534.43 504.15 490.09 465.16 447.03 435.63 31.35%
EPS 13.68 14.11 12.38 12.93 12.82 18.54 18.33 -17.70%
DPS 0.00 8.17 4.85 0.00 0.00 12.87 5.52 -
NAPS 1.8172 1.7448 1.6681 1.6681 1.6585 1.601 1.5405 11.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.49 2.55 2.60 2.55 2.88 3.03 4.55 -
P/RPS 0.16 0.19 0.21 0.21 0.25 0.27 0.25 -25.71%
P/EPS 7.86 7.38 8.49 7.95 9.03 6.47 5.87 21.46%
EY 12.72 13.54 11.78 12.58 11.07 15.45 17.03 -17.66%
DY 0.00 7.84 4.62 0.00 0.00 10.73 5.13 -
P/NAPS 0.59 0.60 0.63 0.62 0.70 0.75 0.70 -10.76%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 26/02/04 11/11/03 -
Price 2.55 2.50 2.62 2.67 2.75 2.95 3.03 -
P/RPS 0.17 0.19 0.21 0.22 0.24 0.26 0.16 4.12%
P/EPS 8.05 7.24 8.55 8.32 8.63 6.30 3.91 61.76%
EY 12.42 13.82 11.69 12.01 11.59 15.87 25.57 -38.18%
DY 0.00 8.00 4.58 0.00 0.00 11.02 7.70 -
P/NAPS 0.61 0.59 0.63 0.65 0.67 0.73 0.47 18.96%

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