[UMW] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.83%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 9,879,465 6,553,290 2,985,126 9,976,151 7,286,386 4,516,672 2,012,014 188.05%
PBT 1,001,677 647,896 292,898 856,276 540,710 308,092 140,266 269.51%
Tax -256,019 -162,745 -66,373 -176,966 -92,141 -51,702 -29,632 319.40%
NP 745,658 485,151 226,525 679,310 448,569 256,390 110,634 255.56%
-
NP to SH 446,150 293,494 141,770 469,147 326,179 187,060 80,308 212.69%
-
Tax Rate 25.56% 25.12% 22.66% 20.67% 17.04% 16.78% 21.13% -
Total Cost 9,133,807 6,068,139 2,758,601 9,296,841 6,837,817 4,260,282 1,901,380 183.88%
-
Net Worth 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 2,732,878 2,642,816 17.79%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 269,935 161,556 - 157,708 167,030 103,576 - -
Div Payout % 60.50% 55.05% - 33.62% 51.21% 55.37% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 2,732,878 2,642,816 17.79%
NOSH 1,079,743 1,077,042 1,076,461 537,711 521,969 517,884 513,806 63.84%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.55% 7.40% 7.59% 6.81% 6.16% 5.68% 5.50% -
ROE 13.20% 8.82% 4.33% 30.66% 11.53% 6.84% 3.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 914.98 608.45 277.31 1,897.71 1,395.94 872.14 391.59 75.81%
EPS 41.32 27.25 13.17 44.62 62.49 36.12 15.63 90.85%
DPS 25.00 15.00 0.00 30.00 32.00 20.00 0.00 -
NAPS 3.1313 3.0899 3.0446 2.9106 5.4214 5.277 5.1436 -28.10%
Adjusted Per Share Value based on latest NOSH - 537,711
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 845.63 560.93 255.51 853.91 623.68 386.60 172.22 188.05%
EPS 38.19 25.12 12.13 40.16 27.92 16.01 6.87 212.82%
DPS 23.11 13.83 0.00 13.50 14.30 8.87 0.00 -
NAPS 2.894 2.8486 2.8053 1.3097 2.4222 2.3392 2.2621 17.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.80 6.00 6.05 7.80 7.05 6.30 5.40 -
P/RPS 0.63 0.99 2.18 0.41 0.51 0.72 1.38 -40.62%
P/EPS 14.04 22.02 45.94 8.74 11.28 17.44 34.55 -45.04%
EY 7.12 4.54 2.18 11.44 8.86 5.73 2.89 82.11%
DY 4.31 2.50 0.00 3.85 4.54 3.17 0.00 -
P/NAPS 1.85 1.94 1.99 2.68 1.30 1.19 1.05 45.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 20/08/08 23/05/08 28/02/08 15/11/07 17/08/07 16/05/07 -
Price 5.40 5.85 6.65 6.80 7.50 6.60 5.85 -
P/RPS 0.59 0.96 2.40 0.36 0.54 0.76 1.49 -45.98%
P/EPS 13.07 21.47 50.49 7.62 12.00 18.27 37.43 -50.31%
EY 7.65 4.66 1.98 13.12 8.33 5.47 2.67 101.34%
DY 4.63 2.56 0.00 4.41 4.27 3.03 0.00 -
P/NAPS 1.72 1.89 2.18 2.34 1.38 1.25 1.14 31.44%

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