[UMW] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 81.17%
YoY- 44.92%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 15,816,888 15,688,630 15,617,908 14,800,148 13,535,753 13,438,762 12,775,270 15.22%
PBT 2,020,277 2,065,701 1,906,992 1,746,848 1,365,251 1,353,617 1,246,638 37.76%
Tax -431,469 -460,470 -445,838 -363,384 -411,973 -376,901 -337,852 17.62%
NP 1,588,808 1,605,230 1,461,154 1,383,464 953,278 976,716 908,786 44.87%
-
NP to SH 994,296 991,205 888,558 880,136 485,818 535,625 509,620 55.82%
-
Tax Rate 21.36% 22.29% 23.38% 20.80% 30.18% 27.84% 27.10% -
Total Cost 14,228,080 14,083,400 14,156,754 13,416,684 12,582,475 12,462,046 11,866,484 12.80%
-
Net Worth 4,848,302 4,772,714 4,603,895 4,466,621 4,244,571 3,497,130 3,493,950 24.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 584,146 389,431 233,658 - 361,776 365,255 232,930 84.07%
Div Payout % 58.75% 39.29% 26.30% - 74.47% 68.19% 45.71% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,848,302 4,772,714 4,603,895 4,466,621 4,244,571 3,497,130 3,493,950 24.28%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,167,020 1,165,710 1,164,650 0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.05% 10.23% 9.36% 9.35% 7.04% 7.27% 7.11% -
ROE 20.51% 20.77% 19.30% 19.70% 11.45% 15.32% 14.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,353.85 1,342.87 1,336.81 1,266.82 1,159.86 1,152.84 1,096.92 14.98%
EPS 85.11 84.84 76.06 75.32 41.65 45.95 43.76 55.49%
DPS 50.00 33.33 20.00 0.00 31.00 31.33 20.00 83.69%
NAPS 4.1499 4.0852 3.9407 3.8232 3.6371 3.00 3.00 24.02%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,353.85 1,342.87 1,336.81 1,266.82 1,158.59 1,150.29 1,093.50 15.22%
EPS 85.11 84.84 76.06 75.32 41.58 45.85 43.62 55.82%
DPS 50.00 33.33 20.00 0.00 30.97 31.26 19.94 84.05%
NAPS 4.1499 4.0852 3.9407 3.8232 3.6331 2.9934 2.9906 24.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 11.94 10.00 9.13 7.30 7.00 6.85 7.22 -
P/RPS 0.88 0.74 0.68 0.58 0.60 0.59 0.66 21.03%
P/EPS 14.03 11.79 12.00 9.69 16.82 14.91 16.50 -10.20%
EY 7.13 8.48 8.33 10.32 5.95 6.71 6.06 11.39%
DY 4.19 3.33 2.19 0.00 4.43 4.57 2.77 31.60%
P/NAPS 2.88 2.45 2.32 1.91 1.92 2.28 2.41 12.55%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 16/08/12 29/05/12 24/02/12 24/11/11 19/08/11 -
Price 12.10 9.94 9.99 7.85 6.98 6.75 7.22 -
P/RPS 0.89 0.74 0.75 0.62 0.60 0.59 0.66 21.94%
P/EPS 14.22 11.72 13.14 10.42 16.77 14.69 16.50 -9.39%
EY 7.03 8.54 7.61 9.60 5.96 6.81 6.06 10.35%
DY 4.13 3.35 2.00 0.00 4.44 4.64 2.77 30.35%
P/NAPS 2.92 2.43 2.54 2.05 1.92 2.25 2.41 13.58%

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