[UMW] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
17-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 6.17%
YoY- 91.75%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 3,838,040 3,548,534 3,086,028 3,330,957 3,188,138 2,750,426 2,460,684 34.45%
PBT 482,664 432,762 392,192 365,829 337,046 262,618 215,948 70.86%
Tax -255,521 -229,798 -223,404 -179,553 -161,590 -128,776 -120,048 65.39%
NP 227,142 202,964 168,788 186,276 175,456 133,842 95,900 77.59%
-
NP to SH 227,142 202,964 168,788 186,276 175,456 133,842 95,900 77.59%
-
Tax Rate 52.94% 53.10% 56.96% 49.08% 47.94% 49.04% 55.59% -
Total Cost 3,610,897 3,345,570 2,917,240 3,144,681 3,012,682 2,616,584 2,364,784 32.56%
-
Net Worth 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 1,372,528 14.22%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 36,541 54,707 - 53,728 - 53,665 - -
Div Payout % 16.09% 26.95% - 28.84% - 40.10% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 1,372,528 14.22%
NOSH 274,062 273,536 269,285 268,641 268,336 268,327 268,176 1.45%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.92% 5.72% 5.47% 5.59% 5.50% 4.87% 3.90% -
ROE 13.55% 12.65% 11.05% 12.50% 12.04% 9.61% 6.99% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,400.43 1,297.28 1,146.01 1,239.93 1,188.11 1,025.02 917.56 32.52%
EPS 82.88 74.20 62.68 69.34 65.39 49.88 35.76 75.04%
DPS 13.33 20.00 0.00 20.00 0.00 20.00 0.00 -
NAPS 6.1152 5.8655 5.6733 5.5451 5.4304 5.1894 5.118 12.58%
Adjusted Per Share Value based on latest NOSH - 268,585
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 328.52 303.74 264.15 285.11 272.89 235.42 210.62 34.45%
EPS 19.44 17.37 14.45 15.94 15.02 11.46 8.21 77.55%
DPS 3.13 4.68 0.00 4.60 0.00 4.59 0.00 -
NAPS 1.4345 1.3733 1.3077 1.2751 1.2473 1.1919 1.1748 14.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.97 3.90 4.28 3.47 3.17 2.55 2.50 -
P/RPS 0.28 0.30 0.37 0.28 0.27 0.25 0.27 2.45%
P/EPS 4.79 5.26 6.83 5.00 4.85 5.11 6.99 -22.25%
EY 20.88 19.03 14.64 19.98 20.63 19.56 14.30 28.67%
DY 3.36 5.13 0.00 5.76 0.00 7.84 0.00 -
P/NAPS 0.65 0.66 0.75 0.63 0.58 0.49 0.49 20.70%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 08/08/02 16/05/02 17/04/02 08/11/01 09/08/01 21/05/01 -
Price 3.90 3.92 4.30 4.60 2.97 2.95 2.29 -
P/RPS 0.28 0.30 0.38 0.37 0.25 0.29 0.25 7.84%
P/EPS 4.71 5.28 6.86 6.63 4.54 5.91 6.40 -18.47%
EY 21.25 18.93 14.58 15.07 22.02 16.91 15.62 22.75%
DY 3.42 5.10 0.00 4.35 0.00 6.78 0.00 -
P/NAPS 0.64 0.67 0.76 0.83 0.55 0.57 0.45 26.44%

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