[UMW] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 38.97%
YoY- 101.43%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,280,229 12,536,677 12,630,464 12,132,628 10,720,861 10,304,697 9,861,744 15.69%
PBT 1,313,219 1,451,042 1,494,720 1,220,376 846,504 796,505 618,410 64.98%
Tax -340,398 -334,428 -344,196 -291,304 -199,292 -174,421 -135,318 84.65%
NP 972,821 1,116,614 1,150,524 929,072 647,212 622,084 483,092 59.26%
-
NP to SH 526,903 658,596 689,106 531,424 382,395 361,769 290,778 48.47%
-
Tax Rate 25.92% 23.05% 23.03% 23.87% 23.54% 21.90% 21.88% -
Total Cost 11,307,408 11,420,062 11,479,940 11,203,556 10,073,649 9,682,613 9,378,652 13.24%
-
Net Worth 3,974,869 4,076,225 4,091,934 3,954,181 3,722,472 3,657,360 3,569,047 7.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 341,522 355,384 225,936 - 220,813 161,307 131,573 88.54%
Div Payout % 64.82% 53.96% 32.79% - 57.74% 44.59% 45.25% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,974,869 4,076,225 4,091,934 3,954,181 3,722,472 3,657,360 3,569,047 7.42%
NOSH 1,138,409 1,134,206 1,129,681 1,124,944 1,104,067 1,099,825 1,096,447 2.52%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.92% 8.91% 9.11% 7.66% 6.04% 6.04% 4.90% -
ROE 13.26% 16.16% 16.84% 13.44% 10.27% 9.89% 8.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,078.72 1,105.33 1,118.05 1,078.51 971.03 936.94 899.43 12.84%
EPS 46.30 58.07 61.00 47.24 34.60 32.89 26.52 44.84%
DPS 30.00 31.33 20.00 0.00 20.00 14.67 12.00 83.89%
NAPS 3.4916 3.5939 3.6222 3.515 3.3716 3.3254 3.2551 4.77%
Adjusted Per Share Value based on latest NOSH - 1,124,944
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,051.13 1,073.08 1,081.10 1,038.49 917.65 882.03 844.12 15.69%
EPS 45.10 56.37 58.98 45.49 32.73 30.97 24.89 48.46%
DPS 29.23 30.42 19.34 0.00 18.90 13.81 11.26 88.55%
NAPS 3.4023 3.489 3.5025 3.3846 3.1862 3.1305 3.0549 7.42%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.02 6.77 6.33 6.35 6.35 6.29 5.95 -
P/RPS 0.65 0.61 0.57 0.59 0.65 0.67 0.66 -1.00%
P/EPS 15.17 11.66 10.38 13.44 18.33 19.12 22.44 -22.91%
EY 6.59 8.58 9.64 7.44 5.45 5.23 4.46 29.63%
DY 4.27 4.63 3.16 0.00 3.15 2.33 2.02 64.48%
P/NAPS 2.01 1.88 1.75 1.81 1.88 1.89 1.83 6.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 20/08/10 20/05/10 23/02/10 20/11/09 21/08/09 -
Price 7.10 6.80 6.43 6.19 6.18 6.31 6.15 -
P/RPS 0.66 0.62 0.58 0.57 0.64 0.67 0.68 -1.96%
P/EPS 15.34 11.71 10.54 13.10 17.84 19.18 23.19 -24.02%
EY 6.52 8.54 9.49 7.63 5.60 5.21 4.31 31.67%
DY 4.23 4.61 3.11 0.00 3.24 2.32 1.95 67.33%
P/NAPS 2.03 1.89 1.78 1.76 1.83 1.90 1.89 4.86%

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