[UMW] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.87%
YoY- 76.53%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 12,769,581 13,172,620 13,106,580 11,940,504 9,976,151 9,715,181 9,033,344 25.82%
PBT 1,276,685 1,335,569 1,295,792 1,171,592 856,276 720,946 616,184 62.16%
Tax -320,872 -341,358 -325,490 -265,492 -176,966 -122,854 -103,404 112.01%
NP 955,813 994,210 970,302 906,100 679,310 598,092 512,780 51.17%
-
NP to SH 565,838 594,866 586,988 567,080 469,147 434,905 374,120 31.59%
-
Tax Rate 25.13% 25.56% 25.12% 22.66% 20.67% 17.04% 16.78% -
Total Cost 11,813,768 12,178,409 12,136,278 11,034,404 9,296,841 9,117,089 8,520,564 24.21%
-
Net Worth 3,490,774 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 2,732,878 17.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 400,479 359,914 323,112 - 157,708 222,707 207,153 54.87%
Div Payout % 70.78% 60.50% 55.05% - 33.62% 51.21% 55.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,490,774 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 2,732,878 17.63%
NOSH 1,082,377 1,079,743 1,077,042 1,076,461 537,711 521,969 517,884 63.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.49% 7.55% 7.40% 7.59% 6.81% 6.16% 5.68% -
ROE 16.21% 17.59% 17.64% 17.30% 30.66% 15.37% 13.69% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,179.77 1,219.98 1,216.90 1,109.24 1,897.71 1,861.25 1,744.28 -22.85%
EPS 52.30 55.09 54.50 52.68 44.62 83.32 72.24 -19.29%
DPS 37.00 33.33 30.00 0.00 30.00 42.67 40.00 -5.04%
NAPS 3.2251 3.1313 3.0899 3.0446 2.9106 5.4214 5.277 -27.87%
Adjusted Per Share Value based on latest NOSH - 1,076,461
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,093.01 1,127.51 1,121.86 1,022.05 853.91 831.57 773.21 25.82%
EPS 48.43 50.92 50.24 48.54 40.16 37.23 32.02 31.59%
DPS 34.28 30.81 27.66 0.00 13.50 19.06 17.73 54.88%
NAPS 2.9879 2.894 2.8486 2.8053 1.3097 2.4222 2.3392 17.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 5.80 6.00 6.05 7.80 7.05 6.30 -
P/RPS 0.44 0.48 0.49 0.55 0.41 0.38 0.36 14.24%
P/EPS 9.85 10.53 11.01 11.48 8.74 8.46 8.72 8.42%
EY 10.15 9.50 9.08 8.71 11.44 11.82 11.47 -7.79%
DY 7.18 5.75 5.00 0.00 3.85 6.05 6.35 8.49%
P/NAPS 1.60 1.85 1.94 1.99 2.68 1.30 1.19 21.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 20/08/08 23/05/08 28/02/08 15/11/07 17/08/07 -
Price 5.45 5.40 5.85 6.65 6.80 7.50 6.60 -
P/RPS 0.46 0.44 0.48 0.60 0.36 0.40 0.38 13.51%
P/EPS 10.43 9.80 10.73 12.62 7.62 9.00 9.14 9.15%
EY 9.59 10.20 9.32 7.92 13.12 11.11 10.95 -8.42%
DY 6.79 6.17 5.13 0.00 4.41 5.69 6.06 7.84%
P/NAPS 1.69 1.72 1.89 2.18 2.34 1.38 1.25 22.15%

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