[UMW] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -3.07%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,868,789 9,498,620 8,638,392 7,664,592 6,243,728 5,889,908 5,725,670 43.61%
PBT 657,497 585,020 472,740 380,656 350,152 357,902 370,550 46.41%
Tax -158,163 -140,780 -117,140 -93,664 -185,267 -213,261 -219,452 -19.56%
NP 499,334 444,240 355,600 286,992 164,885 144,641 151,098 121.38%
-
NP to SH 284,201 233,700 187,332 159,820 164,885 144,641 151,098 52.19%
-
Tax Rate 24.06% 24.06% 24.78% 24.61% 52.91% 59.59% 59.22% -
Total Cost 9,369,455 9,054,380 8,282,792 7,377,600 6,078,843 5,745,266 5,574,572 41.22%
-
Net Worth 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 12.92%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 192,321 118,030 126,302 - 95,479 56,672 - -
Div Payout % 67.67% 50.51% 67.42% - 57.91% 39.18% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 12.92%
NOSH 506,109 505,844 505,210 504,482 477,395 472,272 471,003 4.89%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.06% 4.68% 4.12% 3.74% 2.64% 2.46% 2.64% -
ROE 12.15% 10.70% 8.74% 7.53% 8.09% 7.42% 7.75% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,949.93 1,877.78 1,709.86 1,519.30 1,307.87 1,247.14 1,215.63 36.91%
EPS 56.20 46.20 37.08 31.68 34.50 30.63 32.08 45.17%
DPS 38.00 23.33 25.00 0.00 20.00 12.00 0.00 -
NAPS 4.6231 4.3175 4.2448 4.2084 4.2699 4.1266 4.1375 7.65%
Adjusted Per Share Value based on latest NOSH - 504,482
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 844.72 813.03 739.40 656.05 534.43 504.15 490.09 43.61%
EPS 24.33 20.00 16.03 13.68 14.11 12.38 12.93 52.24%
DPS 16.46 10.10 10.81 0.00 8.17 4.85 0.00 -
NAPS 2.0027 1.8694 1.8356 1.8172 1.7448 1.6681 1.6681 12.92%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.95 2.78 2.43 2.49 2.55 2.60 2.55 -
P/RPS 0.15 0.15 0.14 0.16 0.19 0.21 0.21 -20.04%
P/EPS 5.25 6.02 6.55 7.86 7.38 8.49 7.95 -24.10%
EY 19.04 16.62 15.26 12.72 13.54 11.78 12.58 31.72%
DY 12.88 8.39 10.29 0.00 7.84 4.62 0.00 -
P/NAPS 0.64 0.64 0.57 0.59 0.60 0.63 0.62 2.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/03/06 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 -
Price 3.58 2.90 2.58 2.55 2.50 2.62 2.67 -
P/RPS 0.18 0.15 0.15 0.17 0.19 0.21 0.22 -12.48%
P/EPS 6.38 6.28 6.96 8.05 7.24 8.55 8.32 -16.18%
EY 15.69 15.93 14.37 12.42 13.82 11.69 12.01 19.44%
DY 10.61 8.05 9.69 0.00 8.00 4.58 0.00 -
P/NAPS 0.77 0.67 0.61 0.61 0.59 0.63 0.65 11.92%

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