[UMW] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.94%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,402,508 6,315,232 3,033,157 10,720,861 7,728,523 4,930,872 2,349,803 151.83%
PBT 1,088,282 747,360 305,094 846,504 597,379 309,205 123,737 325.52%
Tax -250,821 -172,098 -72,826 -199,292 -130,816 -67,659 -25,555 357.77%
NP 837,461 575,262 232,268 647,212 466,563 241,546 98,182 316.92%
-
NP to SH 493,947 344,553 132,856 382,395 271,327 145,389 65,958 282.30%
-
Tax Rate 23.05% 23.03% 23.87% 23.54% 21.90% 21.88% 20.65% -
Total Cost 8,565,047 5,739,970 2,800,889 10,073,649 7,261,960 4,689,326 2,251,621 143.48%
-
Net Worth 4,076,225 4,091,934 3,954,181 3,722,472 3,657,360 3,569,047 3,603,953 8.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 266,538 112,968 - 220,813 120,980 65,786 - -
Div Payout % 53.96% 32.79% - 57.74% 44.59% 45.25% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,076,225 4,091,934 3,954,181 3,722,472 3,657,360 3,569,047 3,603,953 8.54%
NOSH 1,134,206 1,129,681 1,124,944 1,104,067 1,099,825 1,096,447 1,093,830 2.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.91% 9.11% 7.66% 6.04% 6.04% 4.90% 4.18% -
ROE 12.12% 8.42% 3.36% 10.27% 7.42% 4.07% 1.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 828.99 559.03 269.63 971.03 702.70 449.71 214.82 145.82%
EPS 43.55 30.50 11.81 34.60 24.67 13.26 6.03 273.18%
DPS 23.50 10.00 0.00 20.00 11.00 6.00 0.00 -
NAPS 3.5939 3.6222 3.515 3.3716 3.3254 3.2551 3.2948 5.95%
Adjusted Per Share Value based on latest NOSH - 1,103,429
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 804.81 540.55 259.62 917.65 661.52 422.06 201.13 151.83%
EPS 42.28 29.49 11.37 32.73 23.22 12.44 5.65 282.11%
DPS 22.81 9.67 0.00 18.90 10.36 5.63 0.00 -
NAPS 3.489 3.5025 3.3846 3.1862 3.1305 3.0549 3.0848 8.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.77 6.33 6.35 6.35 6.29 5.95 5.25 -
P/RPS 0.82 1.13 2.36 0.65 0.90 1.32 2.44 -51.63%
P/EPS 15.55 20.75 53.77 18.33 25.50 44.87 87.06 -68.25%
EY 6.43 4.82 1.86 5.45 3.92 2.23 1.15 214.69%
DY 3.47 1.58 0.00 3.15 1.75 1.01 0.00 -
P/NAPS 1.88 1.75 1.81 1.88 1.89 1.83 1.59 11.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 20/08/10 20/05/10 23/02/10 20/11/09 21/08/09 20/05/09 -
Price 6.80 6.43 6.19 6.18 6.31 6.15 5.80 -
P/RPS 0.82 1.15 2.30 0.64 0.90 1.37 2.70 -54.78%
P/EPS 15.61 21.08 52.41 17.84 25.58 46.38 96.19 -70.21%
EY 6.40 4.74 1.91 5.60 3.91 2.16 1.04 235.44%
DY 3.46 1.56 0.00 3.24 1.74 0.98 0.00 -
P/NAPS 1.89 1.78 1.76 1.83 1.90 1.89 1.76 4.86%

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