[UMW] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.59%
YoY- -32.45%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,319,196 1,916,148 6,243,728 4,417,431 2,862,835 1,358,601 5,222,681 -11.90%
PBT 236,370 95,164 350,152 268,427 185,275 89,982 464,778 -36.31%
Tax -58,570 -23,416 -185,267 -159,946 -109,726 -52,533 -248,210 -61.84%
NP 177,800 71,748 164,885 108,481 75,549 37,449 216,568 -12.33%
-
NP to SH 93,666 39,955 164,885 108,481 75,549 37,449 216,568 -42.83%
-
Tax Rate 24.78% 24.61% 52.91% 59.59% 59.22% 58.38% 53.40% -
Total Cost 4,141,396 1,844,400 6,078,843 4,308,950 2,787,286 1,321,152 5,006,113 -11.88%
-
Net Worth 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 1,870,446 9.55%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 63,151 - 95,479 42,504 - - 150,312 -43.93%
Div Payout % 67.42% - 57.91% 39.18% - - 69.41% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 1,870,446 9.55%
NOSH 505,210 504,482 477,395 472,272 471,003 469,874 462,501 6.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.12% 3.74% 2.64% 2.46% 2.64% 2.76% 4.15% -
ROE 4.37% 1.88% 8.09% 5.57% 3.88% 1.93% 11.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 854.93 379.82 1,307.87 935.36 607.82 289.14 1,129.23 -16.94%
EPS 18.54 7.92 34.50 22.97 16.04 7.97 46.80 -46.09%
DPS 12.50 0.00 20.00 9.00 0.00 0.00 32.50 -47.14%
NAPS 4.2448 4.2084 4.2699 4.1266 4.1375 4.1236 4.0442 3.28%
Adjusted Per Share Value based on latest NOSH - 472,482
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 369.70 164.01 534.43 378.11 245.04 116.29 447.03 -11.90%
EPS 8.02 3.42 14.11 9.29 6.47 3.21 18.54 -42.83%
DPS 5.41 0.00 8.17 3.64 0.00 0.00 12.87 -43.91%
NAPS 1.8356 1.8172 1.7448 1.6681 1.6681 1.6585 1.601 9.55%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.43 2.49 2.55 2.60 2.55 2.88 3.03 -
P/RPS 0.28 0.66 0.19 0.28 0.42 1.00 0.27 2.45%
P/EPS 13.11 31.44 7.38 11.32 15.90 36.14 6.47 60.19%
EY 7.63 3.18 13.54 8.83 6.29 2.77 15.45 -37.54%
DY 5.14 0.00 7.84 3.46 0.00 0.00 10.73 -38.80%
P/NAPS 0.57 0.59 0.60 0.63 0.62 0.70 0.75 -16.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 26/02/04 -
Price 2.58 2.55 2.50 2.62 2.67 2.75 2.95 -
P/RPS 0.30 0.67 0.19 0.28 0.44 0.95 0.26 10.01%
P/EPS 13.92 32.20 7.24 11.41 16.65 34.50 6.30 69.72%
EY 7.19 3.11 13.82 8.77 6.01 2.90 15.87 -41.03%
DY 4.84 0.00 8.00 3.44 0.00 0.00 11.02 -42.24%
P/NAPS 0.61 0.61 0.59 0.63 0.65 0.67 0.73 -11.29%

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