[UMW] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
13-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 99.64%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,358,601 5,222,681 3,817,045 2,397,671 1,119,390 3,933,456 2,878,530 -39.35%
PBT 89,982 464,778 365,675 235,102 121,576 464,226 361,998 -60.43%
Tax -52,533 -248,210 -205,077 -136,420 -72,147 -237,513 -191,641 -57.76%
NP 37,449 216,568 160,598 98,682 49,429 226,713 170,357 -63.54%
-
NP to SH 37,449 216,568 160,598 98,682 49,429 226,713 170,357 -63.54%
-
Tax Rate 58.38% 53.40% 56.08% 58.03% 59.34% 51.16% 52.94% -
Total Cost 1,321,152 5,006,113 3,656,447 2,298,989 1,069,961 3,706,743 2,708,173 -38.00%
-
Net Worth 1,937,574 1,870,446 1,799,742 1,766,322 1,772,969 1,718,036 1,675,944 10.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 150,312 48,364 - - 54,884 27,406 -
Div Payout % - 69.41% 30.12% - - 24.21% 16.09% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,937,574 1,870,446 1,799,742 1,766,322 1,772,969 1,718,036 1,675,944 10.14%
NOSH 469,874 462,501 276,368 275,725 275,523 274,420 274,062 43.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.76% 4.15% 4.21% 4.12% 4.42% 5.76% 5.92% -
ROE 1.93% 11.58% 8.92% 5.59% 2.79% 13.20% 10.16% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 289.14 1,129.23 1,381.14 869.59 406.28 1,433.37 1,050.32 -57.64%
EPS 7.97 46.80 58.11 35.79 17.94 49.57 62.16 -74.54%
DPS 0.00 32.50 17.50 0.00 0.00 20.00 10.00 -
NAPS 4.1236 4.0442 6.5121 6.4061 6.4349 6.2606 6.1152 -23.08%
Adjusted Per Share Value based on latest NOSH - 275,772
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 116.29 447.03 326.72 205.23 95.81 336.68 246.39 -39.35%
EPS 3.21 18.54 13.75 8.45 4.23 19.41 14.58 -63.50%
DPS 0.00 12.87 4.14 0.00 0.00 4.70 2.35 -
NAPS 1.6585 1.601 1.5405 1.5119 1.5176 1.4706 1.4345 10.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.88 3.03 4.55 3.97 3.85 3.75 3.97 -
P/RPS 1.00 0.27 0.33 0.46 0.95 0.26 0.38 90.49%
P/EPS 36.14 6.47 7.83 11.09 21.46 4.54 6.39 217.10%
EY 2.77 15.45 12.77 9.02 4.66 22.03 15.66 -68.45%
DY 0.00 10.73 3.85 0.00 0.00 5.33 2.52 -
P/NAPS 0.70 0.75 0.70 0.62 0.60 0.60 0.65 5.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 11/11/03 13/08/03 12/05/03 25/02/03 15/11/02 -
Price 2.75 2.95 3.03 4.53 3.78 3.85 3.90 -
P/RPS 0.95 0.26 0.22 0.52 0.93 0.27 0.37 87.39%
P/EPS 34.50 6.30 5.21 12.66 21.07 4.66 6.27 211.35%
EY 2.90 15.87 19.18 7.90 4.75 21.46 15.94 -67.85%
DY 0.00 11.02 5.78 0.00 0.00 5.19 2.56 -
P/NAPS 0.67 0.73 0.47 0.71 0.59 0.61 0.64 3.09%

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