[UMW] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.43%
YoY- 82.05%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,775,270 12,884,640 12,280,229 12,536,677 12,630,464 12,132,628 10,720,861 12.43%
PBT 1,246,638 1,358,152 1,313,219 1,451,042 1,494,720 1,220,376 846,504 29.53%
Tax -337,852 -318,768 -340,398 -334,428 -344,196 -291,304 -199,292 42.31%
NP 908,786 1,039,384 972,821 1,116,614 1,150,524 929,072 647,212 25.47%
-
NP to SH 509,620 607,328 526,903 658,596 689,106 531,424 382,395 21.16%
-
Tax Rate 27.10% 23.47% 25.92% 23.05% 23.03% 23.87% 23.54% -
Total Cost 11,866,484 11,845,256 11,307,408 11,420,062 11,479,940 11,203,556 10,073,649 11.57%
-
Net Worth 3,493,950 4,222,370 3,974,869 4,076,225 4,091,934 3,954,181 3,722,472 -4.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 232,930 - 341,522 355,384 225,936 - 220,813 3.63%
Div Payout % 45.71% - 64.82% 53.96% 32.79% - 57.74% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,493,950 4,222,370 3,974,869 4,076,225 4,091,934 3,954,181 3,722,472 -4.14%
NOSH 1,164,650 1,161,683 1,138,409 1,134,206 1,129,681 1,124,944 1,104,067 3.63%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.11% 8.07% 7.92% 8.91% 9.11% 7.66% 6.04% -
ROE 14.59% 14.38% 13.26% 16.16% 16.84% 13.44% 10.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,096.92 1,109.14 1,078.72 1,105.33 1,118.05 1,078.51 971.03 8.49%
EPS 43.76 52.28 46.30 58.07 61.00 47.24 34.60 17.00%
DPS 20.00 0.00 30.00 31.33 20.00 0.00 20.00 0.00%
NAPS 3.00 3.6347 3.4916 3.5939 3.6222 3.515 3.3716 -7.50%
Adjusted Per Share Value based on latest NOSH - 1,134,350
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,093.50 1,102.86 1,051.13 1,073.08 1,081.10 1,038.49 917.65 12.43%
EPS 43.62 51.98 45.10 56.37 58.98 45.49 32.73 21.16%
DPS 19.94 0.00 29.23 30.42 19.34 0.00 18.90 3.64%
NAPS 2.9906 3.6141 3.4023 3.489 3.5025 3.3846 3.1862 -4.14%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.22 7.36 7.02 6.77 6.33 6.35 6.35 -
P/RPS 0.66 0.66 0.65 0.61 0.57 0.59 0.65 1.02%
P/EPS 16.50 14.08 15.17 11.66 10.38 13.44 18.33 -6.78%
EY 6.06 7.10 6.59 8.58 9.64 7.44 5.45 7.34%
DY 2.77 0.00 4.27 4.63 3.16 0.00 3.15 -8.23%
P/NAPS 2.41 2.02 2.01 1.88 1.75 1.81 1.88 18.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 25/05/11 24/02/11 22/11/10 20/08/10 20/05/10 23/02/10 -
Price 7.22 7.15 7.10 6.80 6.43 6.19 6.18 -
P/RPS 0.66 0.64 0.66 0.62 0.58 0.57 0.64 2.07%
P/EPS 16.50 13.68 15.34 11.71 10.54 13.10 17.84 -5.08%
EY 6.06 7.31 6.52 8.54 9.49 7.63 5.60 5.41%
DY 2.77 0.00 4.23 4.61 3.11 0.00 3.24 -9.94%
P/NAPS 2.41 1.97 2.03 1.89 1.78 1.76 1.83 20.20%

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