[UMW] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.19%
YoY- 21.71%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 5,089,393 4,795,342 4,477,560 3,933,456 3,838,040 3,548,534 3,086,028 39.54%
PBT 487,566 470,204 486,304 464,226 482,664 432,762 392,192 15.60%
Tax -273,436 -272,840 -288,588 -237,513 -255,521 -229,798 -223,404 14.40%
NP 214,130 197,364 197,716 226,713 227,142 202,964 168,788 17.17%
-
NP to SH 214,130 197,364 197,716 226,713 227,142 202,964 168,788 17.17%
-
Tax Rate 56.08% 58.03% 59.34% 51.16% 52.94% 53.10% 56.96% -
Total Cost 4,875,262 4,597,978 4,279,844 3,706,743 3,610,897 3,345,570 2,917,240 40.78%
-
Net Worth 1,799,742 1,766,322 1,772,969 1,718,036 1,675,944 1,604,427 1,527,735 11.53%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 64,486 - - 54,884 36,541 54,707 - -
Div Payout % 30.12% - - 24.21% 16.09% 26.95% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,799,742 1,766,322 1,772,969 1,718,036 1,675,944 1,604,427 1,527,735 11.53%
NOSH 276,368 275,725 275,523 274,420 274,062 273,536 269,285 1.74%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.21% 4.12% 4.42% 5.76% 5.92% 5.72% 5.47% -
ROE 11.90% 11.17% 11.15% 13.20% 13.55% 12.65% 11.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,841.52 1,739.18 1,625.11 1,433.37 1,400.43 1,297.28 1,146.01 37.15%
EPS 77.48 71.58 71.76 49.57 82.88 74.20 62.68 15.16%
DPS 23.33 0.00 0.00 20.00 13.33 20.00 0.00 -
NAPS 6.5121 6.4061 6.4349 6.2606 6.1152 5.8655 5.6733 9.61%
Adjusted Per Share Value based on latest NOSH - 274,437
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 435.63 410.46 383.26 336.68 328.52 303.74 264.15 39.54%
EPS 18.33 16.89 16.92 19.41 19.44 17.37 14.45 17.16%
DPS 5.52 0.00 0.00 4.70 3.13 4.68 0.00 -
NAPS 1.5405 1.5119 1.5176 1.4706 1.4345 1.3733 1.3077 11.53%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.55 3.97 3.85 3.75 3.97 3.90 4.28 -
P/RPS 0.25 0.23 0.24 0.26 0.28 0.30 0.37 -22.98%
P/EPS 5.87 5.55 5.37 4.54 4.79 5.26 6.83 -9.59%
EY 17.03 18.03 18.64 22.03 20.88 19.03 14.64 10.59%
DY 5.13 0.00 0.00 5.33 3.36 5.13 0.00 -
P/NAPS 0.70 0.62 0.60 0.60 0.65 0.66 0.75 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 13/08/03 12/05/03 25/02/03 15/11/02 08/08/02 16/05/02 -
Price 3.03 4.53 3.78 3.85 3.90 3.92 4.30 -
P/RPS 0.16 0.26 0.23 0.27 0.28 0.30 0.38 -43.79%
P/EPS 3.91 6.33 5.27 4.66 4.71 5.28 6.86 -31.23%
EY 25.57 15.80 18.98 21.46 21.25 18.93 14.58 45.37%
DY 7.70 0.00 0.00 5.19 3.42 5.10 0.00 -
P/NAPS 0.47 0.71 0.59 0.61 0.64 0.67 0.76 -27.39%

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