[UMW] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
08-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 140.5%
YoY- 51.64%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,119,390 3,933,456 2,878,530 1,774,267 771,507 3,330,957 2,391,104 -39.73%
PBT 121,576 464,226 361,998 216,381 98,048 365,829 252,785 -38.64%
Tax -72,147 -237,513 -191,641 -114,899 -55,851 -179,553 -121,193 -29.25%
NP 49,429 226,713 170,357 101,482 42,197 186,276 131,592 -47.97%
-
NP to SH 49,429 226,713 170,357 101,482 42,197 186,276 131,592 -47.97%
-
Tax Rate 59.34% 51.16% 52.94% 53.10% 56.96% 49.08% 47.94% -
Total Cost 1,069,961 3,706,743 2,708,173 1,672,785 729,310 3,144,681 2,259,512 -39.27%
-
Net Worth 1,772,969 1,718,036 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 13.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 54,884 27,406 27,353 - 53,728 - -
Div Payout % - 24.21% 16.09% 26.95% - 28.84% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,772,969 1,718,036 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 13.98%
NOSH 275,523 274,420 274,062 273,536 269,285 268,641 268,336 1.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.42% 5.76% 5.92% 5.72% 5.47% 5.59% 5.50% -
ROE 2.79% 13.20% 10.16% 6.33% 2.76% 12.50% 9.03% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 406.28 1,433.37 1,050.32 648.64 286.50 1,239.93 891.09 -40.79%
EPS 17.94 49.57 62.16 37.10 15.67 69.34 49.04 -48.88%
DPS 0.00 20.00 10.00 10.00 0.00 20.00 0.00 -
NAPS 6.4349 6.2606 6.1152 5.8655 5.6733 5.5451 5.4304 11.99%
Adjusted Per Share Value based on latest NOSH - 273,580
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 95.81 336.68 246.39 151.87 66.04 285.11 204.67 -39.73%
EPS 4.23 19.41 14.58 8.69 3.61 15.94 11.26 -47.96%
DPS 0.00 4.70 2.35 2.34 0.00 4.60 0.00 -
NAPS 1.5176 1.4706 1.4345 1.3733 1.3077 1.2751 1.2473 13.98%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.85 3.75 3.97 3.90 4.28 3.47 3.17 -
P/RPS 0.95 0.26 0.38 0.60 1.49 0.28 0.36 91.07%
P/EPS 21.46 4.54 6.39 10.51 27.31 5.00 6.46 122.80%
EY 4.66 22.03 15.66 9.51 3.66 19.98 15.47 -55.09%
DY 0.00 5.33 2.52 2.56 0.00 5.76 0.00 -
P/NAPS 0.60 0.60 0.65 0.66 0.75 0.63 0.58 2.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 25/02/03 15/11/02 08/08/02 16/05/02 17/04/02 08/11/01 -
Price 3.78 3.85 3.90 3.92 4.30 4.60 2.97 -
P/RPS 0.93 0.27 0.37 0.60 1.50 0.37 0.33 99.64%
P/EPS 21.07 4.66 6.27 10.57 27.44 6.63 6.06 129.68%
EY 4.75 21.46 15.94 9.46 3.64 15.07 16.51 -56.45%
DY 0.00 5.19 2.56 2.55 0.00 4.35 0.00 -
P/NAPS 0.59 0.61 0.64 0.67 0.76 0.83 0.55 4.79%

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