[UMW] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
08-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 31.09%
YoY- 75.73%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 3,548,534 3,086,028 3,330,957 3,188,138 2,750,426 2,460,684 3,136,089 8.61%
PBT 432,762 392,192 365,829 337,046 262,618 215,948 204,866 64.85%
Tax -229,798 -223,404 -179,553 -161,590 -128,776 -120,048 -107,723 65.94%
NP 202,964 168,788 186,276 175,456 133,842 95,900 97,143 63.65%
-
NP to SH 202,964 168,788 186,276 175,456 133,842 95,900 97,143 63.65%
-
Tax Rate 53.10% 56.96% 49.08% 47.94% 49.04% 55.59% 52.58% -
Total Cost 3,345,570 2,917,240 3,144,681 3,012,682 2,616,584 2,364,784 3,038,946 6.63%
-
Net Worth 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 1,372,528 1,349,164 12.28%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 54,707 - 53,728 - 53,665 - 33,543 38.68%
Div Payout % 26.95% - 28.84% - 40.10% - 34.53% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 1,372,528 1,349,164 12.28%
NOSH 273,536 269,285 268,641 268,336 268,327 268,176 268,346 1.28%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.72% 5.47% 5.59% 5.50% 4.87% 3.90% 3.10% -
ROE 12.65% 11.05% 12.50% 12.04% 9.61% 6.99% 7.20% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,297.28 1,146.01 1,239.93 1,188.11 1,025.02 917.56 1,168.67 7.22%
EPS 74.20 62.68 69.34 65.39 49.88 35.76 36.20 61.57%
DPS 20.00 0.00 20.00 0.00 20.00 0.00 12.50 36.91%
NAPS 5.8655 5.6733 5.5451 5.4304 5.1894 5.118 5.0277 10.85%
Adjusted Per Share Value based on latest NOSH - 268,344
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 303.74 264.15 285.11 272.89 235.42 210.62 268.43 8.61%
EPS 17.37 14.45 15.94 15.02 11.46 8.21 8.31 63.70%
DPS 4.68 0.00 4.60 0.00 4.59 0.00 2.87 38.66%
NAPS 1.3733 1.3077 1.2751 1.2473 1.1919 1.1748 1.1548 12.28%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.90 4.28 3.47 3.17 2.55 2.50 2.50 -
P/RPS 0.30 0.37 0.28 0.27 0.25 0.27 0.21 26.92%
P/EPS 5.26 6.83 5.00 4.85 5.11 6.99 6.91 -16.67%
EY 19.03 14.64 19.98 20.63 19.56 14.30 14.48 20.04%
DY 5.13 0.00 5.76 0.00 7.84 0.00 5.00 1.73%
P/NAPS 0.66 0.75 0.63 0.58 0.49 0.49 0.50 20.39%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 08/08/02 16/05/02 17/04/02 08/11/01 09/08/01 21/05/01 13/02/01 -
Price 3.92 4.30 4.60 2.97 2.95 2.29 2.40 -
P/RPS 0.30 0.38 0.37 0.25 0.29 0.25 0.21 26.92%
P/EPS 5.28 6.86 6.63 4.54 5.91 6.40 6.63 -14.11%
EY 18.93 14.58 15.07 22.02 16.91 15.62 15.08 16.41%
DY 5.10 0.00 4.35 0.00 6.78 0.00 5.21 -1.41%
P/NAPS 0.67 0.76 0.83 0.55 0.57 0.45 0.48 24.97%

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