[UMW] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 62.15%
YoY- 72.36%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 7,367,591 4,839,260 2,346,646 9,868,789 7,123,965 4,319,196 1,916,148 145.23%
PBT 556,291 353,030 161,008 657,497 438,765 236,370 95,164 224.15%
Tax -122,179 -86,113 -32,677 -158,163 -105,585 -58,570 -23,416 200.52%
NP 434,112 266,917 128,331 499,334 333,180 177,800 71,748 231.67%
-
NP to SH 214,057 125,450 63,061 284,201 175,275 93,666 39,955 205.86%
-
Tax Rate 21.96% 24.39% 20.30% 24.06% 24.06% 24.78% 24.61% -
Total Cost 6,933,479 4,572,343 2,218,315 9,369,455 6,790,785 4,141,396 1,844,400 141.57%
-
Net Worth 2,447,712 2,403,723 2,406,912 2,339,795 2,183,982 2,144,516 2,123,063 9.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 88,725 88,702 25,346 192,321 88,522 63,151 - -
Div Payout % 41.45% 70.71% 40.19% 67.67% 50.51% 67.42% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,447,712 2,403,723 2,406,912 2,339,795 2,183,982 2,144,516 2,123,063 9.94%
NOSH 507,003 506,868 506,921 506,109 505,844 505,210 504,482 0.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.89% 5.52% 5.47% 5.06% 4.68% 4.12% 3.74% -
ROE 8.75% 5.22% 2.62% 12.15% 8.03% 4.37% 1.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,453.16 954.74 462.92 1,949.93 1,408.33 854.93 379.82 144.41%
EPS 42.22 24.75 12.44 56.20 34.65 18.54 7.92 204.85%
DPS 17.50 17.50 5.00 38.00 17.50 12.50 0.00 -
NAPS 4.8278 4.7423 4.7481 4.6231 4.3175 4.2448 4.2084 9.57%
Adjusted Per Share Value based on latest NOSH - 506,063
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 630.63 414.22 200.86 844.72 609.78 369.70 164.01 145.23%
EPS 18.32 10.74 5.40 24.33 15.00 8.02 3.42 205.83%
DPS 7.59 7.59 2.17 16.46 7.58 5.41 0.00 -
NAPS 2.0951 2.0575 2.0602 2.0027 1.8694 1.8356 1.8172 9.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.62 3.78 3.62 2.95 2.78 2.43 2.49 -
P/RPS 0.25 0.40 0.78 0.15 0.20 0.28 0.66 -47.61%
P/EPS 8.57 15.27 29.10 5.25 8.02 13.11 31.44 -57.92%
EY 11.66 6.55 3.44 19.04 12.46 7.63 3.18 137.59%
DY 4.83 4.63 1.38 12.88 6.29 5.14 0.00 -
P/NAPS 0.75 0.80 0.76 0.64 0.64 0.57 0.59 17.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 17/08/06 18/05/06 21/03/06 28/11/05 11/08/05 19/05/05 -
Price 3.80 3.67 3.70 3.58 2.90 2.58 2.55 -
P/RPS 0.26 0.38 0.80 0.18 0.21 0.30 0.67 -46.76%
P/EPS 9.00 14.83 29.74 6.38 8.37 13.92 32.20 -57.21%
EY 11.11 6.74 3.36 15.69 11.95 7.19 3.11 133.50%
DY 4.61 4.77 1.35 10.61 6.03 4.84 0.00 -
P/NAPS 0.79 0.77 0.78 0.77 0.67 0.61 0.61 18.79%

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