[UMW] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -77.35%
YoY- 76.0%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 3,933,456 2,878,530 1,774,267 771,507 3,330,957 2,391,104 1,375,213 101.11%
PBT 464,226 361,998 216,381 98,048 365,829 252,785 131,309 131.53%
Tax -237,513 -191,641 -114,899 -55,851 -179,553 -121,193 -64,388 138.17%
NP 226,713 170,357 101,482 42,197 186,276 131,592 66,921 125.06%
-
NP to SH 226,713 170,357 101,482 42,197 186,276 131,592 66,921 125.06%
-
Tax Rate 51.16% 52.94% 53.10% 56.96% 49.08% 47.94% 49.04% -
Total Cost 3,706,743 2,708,173 1,672,785 729,310 3,144,681 2,259,512 1,308,292 99.84%
-
Net Worth 1,718,036 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 14.99%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 54,884 27,406 27,353 - 53,728 - 26,832 60.92%
Div Payout % 24.21% 16.09% 26.95% - 28.84% - 40.10% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,718,036 1,675,944 1,604,427 1,527,735 1,489,643 1,457,172 1,392,461 14.99%
NOSH 274,420 274,062 273,536 269,285 268,641 268,336 268,327 1.50%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.76% 5.92% 5.72% 5.47% 5.59% 5.50% 4.87% -
ROE 13.20% 10.16% 6.33% 2.76% 12.50% 9.03% 4.81% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,433.37 1,050.32 648.64 286.50 1,239.93 891.09 512.51 98.13%
EPS 49.57 62.16 37.10 15.67 69.34 49.04 24.94 57.88%
DPS 20.00 10.00 10.00 0.00 20.00 0.00 10.00 58.53%
NAPS 6.2606 6.1152 5.8655 5.6733 5.5451 5.4304 5.1894 13.28%
Adjusted Per Share Value based on latest NOSH - 269,285
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 336.68 246.39 151.87 66.04 285.11 204.67 117.71 101.11%
EPS 19.41 14.58 8.69 3.61 15.94 11.26 5.73 125.05%
DPS 4.70 2.35 2.34 0.00 4.60 0.00 2.30 60.82%
NAPS 1.4706 1.4345 1.3733 1.3077 1.2751 1.2473 1.1919 14.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.75 3.97 3.90 4.28 3.47 3.17 2.55 -
P/RPS 0.26 0.38 0.60 1.49 0.28 0.36 0.50 -35.25%
P/EPS 4.54 6.39 10.51 27.31 5.00 6.46 10.22 -41.69%
EY 22.03 15.66 9.51 3.66 19.98 15.47 9.78 71.58%
DY 5.33 2.52 2.56 0.00 5.76 0.00 3.92 22.66%
P/NAPS 0.60 0.65 0.66 0.75 0.63 0.58 0.49 14.41%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 15/11/02 08/08/02 16/05/02 17/04/02 08/11/01 09/08/01 -
Price 3.85 3.90 3.92 4.30 4.60 2.97 2.95 -
P/RPS 0.27 0.37 0.60 1.50 0.37 0.33 0.58 -39.85%
P/EPS 4.66 6.27 10.57 27.44 6.63 6.06 11.83 -46.17%
EY 21.46 15.94 9.46 3.64 15.07 16.51 8.45 85.82%
DY 5.19 2.56 2.55 0.00 4.35 0.00 3.39 32.73%
P/NAPS 0.61 0.64 0.67 0.76 0.83 0.55 0.57 4.61%

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