[UMW] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 134.43%
YoY- 23.98%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,346,646 9,868,789 7,123,965 4,319,196 1,916,148 6,243,728 4,417,431 -34.43%
PBT 161,008 657,497 438,765 236,370 95,164 350,152 268,427 -28.89%
Tax -32,677 -158,163 -105,585 -58,570 -23,416 -185,267 -159,946 -65.34%
NP 128,331 499,334 333,180 177,800 71,748 164,885 108,481 11.86%
-
NP to SH 63,061 284,201 175,275 93,666 39,955 164,885 108,481 -30.37%
-
Tax Rate 20.30% 24.06% 24.06% 24.78% 24.61% 52.91% 59.59% -
Total Cost 2,218,315 9,369,455 6,790,785 4,141,396 1,844,400 6,078,843 4,308,950 -35.79%
-
Net Worth 2,406,912 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 15.12%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 25,346 192,321 88,522 63,151 - 95,479 42,504 -29.17%
Div Payout % 40.19% 67.67% 50.51% 67.42% - 57.91% 39.18% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,406,912 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 15.12%
NOSH 506,921 506,109 505,844 505,210 504,482 477,395 472,272 4.83%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.47% 5.06% 4.68% 4.12% 3.74% 2.64% 2.46% -
ROE 2.62% 12.15% 8.03% 4.37% 1.88% 8.09% 5.57% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 462.92 1,949.93 1,408.33 854.93 379.82 1,307.87 935.36 -37.45%
EPS 12.44 56.20 34.65 18.54 7.92 34.50 22.97 -33.58%
DPS 5.00 38.00 17.50 12.50 0.00 20.00 9.00 -32.44%
NAPS 4.7481 4.6231 4.3175 4.2448 4.2084 4.2699 4.1266 9.81%
Adjusted Per Share Value based on latest NOSH - 505,277
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 200.86 844.72 609.78 369.70 164.01 534.43 378.11 -34.43%
EPS 5.40 24.33 15.00 8.02 3.42 14.11 9.29 -30.37%
DPS 2.17 16.46 7.58 5.41 0.00 8.17 3.64 -29.18%
NAPS 2.0602 2.0027 1.8694 1.8356 1.8172 1.7448 1.6681 15.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.62 2.95 2.78 2.43 2.49 2.55 2.60 -
P/RPS 0.78 0.15 0.20 0.28 0.66 0.19 0.28 98.10%
P/EPS 29.10 5.25 8.02 13.11 31.44 7.38 11.32 87.76%
EY 3.44 19.04 12.46 7.63 3.18 13.54 8.83 -46.68%
DY 1.38 12.88 6.29 5.14 0.00 7.84 3.46 -45.84%
P/NAPS 0.76 0.64 0.64 0.57 0.59 0.60 0.63 13.33%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 21/03/06 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 -
Price 3.70 3.58 2.90 2.58 2.55 2.50 2.62 -
P/RPS 0.80 0.18 0.21 0.30 0.67 0.19 0.28 101.48%
P/EPS 29.74 6.38 8.37 13.92 32.20 7.24 11.41 89.50%
EY 3.36 15.69 11.95 7.19 3.11 13.82 8.77 -47.28%
DY 1.35 10.61 6.03 4.84 0.00 8.00 3.44 -46.42%
P/NAPS 0.78 0.77 0.67 0.61 0.61 0.59 0.63 15.31%

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