[UMW] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 101.74%
YoY- -23.44%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,916,148 6,243,728 4,417,431 2,862,835 1,358,601 5,222,681 3,817,045 -36.80%
PBT 95,164 350,152 268,427 185,275 89,982 464,778 365,675 -59.20%
Tax -23,416 -185,267 -159,946 -109,726 -52,533 -248,210 -205,077 -76.43%
NP 71,748 164,885 108,481 75,549 37,449 216,568 160,598 -41.53%
-
NP to SH 39,955 164,885 108,481 75,549 37,449 216,568 160,598 -60.40%
-
Tax Rate 24.61% 52.91% 59.59% 59.22% 58.38% 53.40% 56.08% -
Total Cost 1,844,400 6,078,843 4,308,950 2,787,286 1,321,152 5,006,113 3,656,447 -36.60%
-
Net Worth 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 1,870,446 1,799,742 11.63%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 95,479 42,504 - - 150,312 48,364 -
Div Payout % - 57.91% 39.18% - - 69.41% 30.12% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 1,870,446 1,799,742 11.63%
NOSH 504,482 477,395 472,272 471,003 469,874 462,501 276,368 49.30%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.74% 2.64% 2.46% 2.64% 2.76% 4.15% 4.21% -
ROE 1.88% 8.09% 5.57% 3.88% 1.93% 11.58% 8.92% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 379.82 1,307.87 935.36 607.82 289.14 1,129.23 1,381.14 -57.67%
EPS 7.92 34.50 22.97 16.04 7.97 46.80 58.11 -73.48%
DPS 0.00 20.00 9.00 0.00 0.00 32.50 17.50 -
NAPS 4.2084 4.2699 4.1266 4.1375 4.1236 4.0442 6.5121 -25.23%
Adjusted Per Share Value based on latest NOSH - 470,951
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 164.01 534.43 378.11 245.04 116.29 447.03 326.72 -36.81%
EPS 3.42 14.11 9.29 6.47 3.21 18.54 13.75 -60.41%
DPS 0.00 8.17 3.64 0.00 0.00 12.87 4.14 -
NAPS 1.8172 1.7448 1.6681 1.6681 1.6585 1.601 1.5405 11.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.49 2.55 2.60 2.55 2.88 3.03 4.55 -
P/RPS 0.66 0.19 0.28 0.42 1.00 0.27 0.33 58.67%
P/EPS 31.44 7.38 11.32 15.90 36.14 6.47 7.83 152.41%
EY 3.18 13.54 8.83 6.29 2.77 15.45 12.77 -60.38%
DY 0.00 7.84 3.46 0.00 0.00 10.73 3.85 -
P/NAPS 0.59 0.60 0.63 0.62 0.70 0.75 0.70 -10.76%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 26/02/04 11/11/03 -
Price 2.55 2.50 2.62 2.67 2.75 2.95 3.03 -
P/RPS 0.67 0.19 0.28 0.44 0.95 0.26 0.22 109.96%
P/EPS 32.20 7.24 11.41 16.65 34.50 6.30 5.21 236.40%
EY 3.11 13.82 8.77 6.01 2.90 15.87 19.18 -70.23%
DY 0.00 8.00 3.44 0.00 0.00 11.02 5.78 -
P/NAPS 0.61 0.59 0.63 0.65 0.67 0.73 0.47 18.96%

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