[UMW] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.75%
YoY- 61.57%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,678,520 9,386,584 9,868,789 9,498,620 8,638,392 7,664,592 6,243,728 34.04%
PBT 706,060 644,032 657,497 585,020 472,740 380,656 350,152 59.81%
Tax -172,226 -130,708 -158,163 -140,780 -117,140 -93,664 -185,267 -4.76%
NP 533,834 513,324 499,334 444,240 355,600 286,992 164,885 119.32%
-
NP to SH 250,900 252,244 284,201 233,700 187,332 159,820 164,885 32.39%
-
Tax Rate 24.39% 20.30% 24.06% 24.06% 24.78% 24.61% 52.91% -
Total Cost 9,144,686 8,873,260 9,369,455 9,054,380 8,282,792 7,377,600 6,078,843 31.38%
-
Net Worth 2,403,723 2,406,912 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 11.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 177,404 101,384 192,321 118,030 126,302 - 95,479 51.30%
Div Payout % 70.71% 40.19% 67.67% 50.51% 67.42% - 57.91% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,403,723 2,406,912 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 11.64%
NOSH 506,868 506,921 506,109 505,844 505,210 504,482 477,395 4.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.52% 5.47% 5.06% 4.68% 4.12% 3.74% 2.64% -
ROE 10.44% 10.48% 12.15% 10.70% 8.74% 7.53% 8.09% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,909.47 1,851.68 1,949.93 1,877.78 1,709.86 1,519.30 1,307.87 28.78%
EPS 49.50 49.76 56.20 46.20 37.08 31.68 34.50 27.29%
DPS 35.00 20.00 38.00 23.33 25.00 0.00 20.00 45.36%
NAPS 4.7423 4.7481 4.6231 4.3175 4.2448 4.2084 4.2699 7.26%
Adjusted Per Share Value based on latest NOSH - 505,945
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 828.43 803.44 844.72 813.03 739.40 656.05 534.43 34.04%
EPS 21.48 21.59 24.33 20.00 16.03 13.68 14.11 32.43%
DPS 15.18 8.68 16.46 10.10 10.81 0.00 8.17 51.30%
NAPS 2.0575 2.0602 2.0027 1.8694 1.8356 1.8172 1.7448 11.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.78 3.62 2.95 2.78 2.43 2.49 2.55 -
P/RPS 0.20 0.20 0.15 0.15 0.14 0.16 0.19 3.48%
P/EPS 7.64 7.27 5.25 6.02 6.55 7.86 7.38 2.34%
EY 13.10 13.75 19.04 16.62 15.26 12.72 13.54 -2.18%
DY 9.26 5.52 12.88 8.39 10.29 0.00 7.84 11.77%
P/NAPS 0.80 0.76 0.64 0.64 0.57 0.59 0.60 21.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 18/05/06 21/03/06 28/11/05 11/08/05 19/05/05 24/02/05 -
Price 3.67 3.70 3.58 2.90 2.58 2.55 2.50 -
P/RPS 0.19 0.20 0.18 0.15 0.15 0.17 0.19 0.00%
P/EPS 7.41 7.44 6.38 6.28 6.96 8.05 7.24 1.56%
EY 13.49 13.45 15.69 15.93 14.37 12.42 13.82 -1.60%
DY 9.54 5.41 10.61 8.05 9.69 0.00 8.00 12.48%
P/NAPS 0.77 0.78 0.77 0.67 0.61 0.61 0.59 19.48%

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