[UMW] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 51.99%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 7,123,965 4,319,196 1,916,148 6,243,728 4,417,431 2,862,835 1,358,601 201.51%
PBT 438,765 236,370 95,164 350,152 268,427 185,275 89,982 187.27%
Tax -105,585 -58,570 -23,416 -185,267 -159,946 -109,726 -52,533 59.19%
NP 333,180 177,800 71,748 164,885 108,481 75,549 37,449 328.79%
-
NP to SH 175,275 93,666 39,955 164,885 108,481 75,549 37,449 179.54%
-
Tax Rate 24.06% 24.78% 24.61% 52.91% 59.59% 59.22% 58.38% -
Total Cost 6,790,785 4,141,396 1,844,400 6,078,843 4,308,950 2,787,286 1,321,152 197.54%
-
Net Worth 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 8.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 88,522 63,151 - 95,479 42,504 - - -
Div Payout % 50.51% 67.42% - 57.91% 39.18% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 1,937,574 8.30%
NOSH 505,844 505,210 504,482 477,395 472,272 471,003 469,874 5.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.68% 4.12% 3.74% 2.64% 2.46% 2.64% 2.76% -
ROE 8.03% 4.37% 1.88% 8.09% 5.57% 3.88% 1.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,408.33 854.93 379.82 1,307.87 935.36 607.82 289.14 187.06%
EPS 34.65 18.54 7.92 34.50 22.97 16.04 7.97 166.13%
DPS 17.50 12.50 0.00 20.00 9.00 0.00 0.00 -
NAPS 4.3175 4.2448 4.2084 4.2699 4.1266 4.1375 4.1236 3.10%
Adjusted Per Share Value based on latest NOSH - 477,230
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 609.78 369.70 164.01 534.43 378.11 245.04 116.29 201.52%
EPS 15.00 8.02 3.42 14.11 9.29 6.47 3.21 179.24%
DPS 7.58 5.41 0.00 8.17 3.64 0.00 0.00 -
NAPS 1.8694 1.8356 1.8172 1.7448 1.6681 1.6681 1.6585 8.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.78 2.43 2.49 2.55 2.60 2.55 2.88 -
P/RPS 0.20 0.28 0.66 0.19 0.28 0.42 1.00 -65.76%
P/EPS 8.02 13.11 31.44 7.38 11.32 15.90 36.14 -63.31%
EY 12.46 7.63 3.18 13.54 8.83 6.29 2.77 172.24%
DY 6.29 5.14 0.00 7.84 3.46 0.00 0.00 -
P/NAPS 0.64 0.57 0.59 0.60 0.63 0.62 0.70 -5.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 -
Price 2.90 2.58 2.55 2.50 2.62 2.67 2.75 -
P/RPS 0.21 0.30 0.67 0.19 0.28 0.44 0.95 -63.40%
P/EPS 8.37 13.92 32.20 7.24 11.41 16.65 34.50 -61.06%
EY 11.95 7.19 3.11 13.82 8.77 6.01 2.90 156.80%
DY 6.03 4.84 0.00 8.00 3.44 0.00 0.00 -
P/NAPS 0.67 0.61 0.61 0.59 0.63 0.65 0.67 0.00%

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