[UMW] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -78.2%
YoY- 17.14%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,222,681 3,817,045 2,397,671 1,119,390 3,933,456 2,878,530 1,774,267 104.98%
PBT 464,778 365,675 235,102 121,576 464,226 361,998 216,381 66.24%
Tax -248,210 -205,077 -136,420 -72,147 -237,513 -191,641 -114,899 66.87%
NP 216,568 160,598 98,682 49,429 226,713 170,357 101,482 65.52%
-
NP to SH 216,568 160,598 98,682 49,429 226,713 170,357 101,482 65.52%
-
Tax Rate 53.40% 56.08% 58.03% 59.34% 51.16% 52.94% 53.10% -
Total Cost 5,006,113 3,656,447 2,298,989 1,069,961 3,706,743 2,708,173 1,672,785 107.25%
-
Net Worth 1,870,446 1,799,742 1,766,322 1,772,969 1,718,036 1,675,944 1,604,427 10.73%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 150,312 48,364 - - 54,884 27,406 27,353 210.44%
Div Payout % 69.41% 30.12% - - 24.21% 16.09% 26.95% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,870,446 1,799,742 1,766,322 1,772,969 1,718,036 1,675,944 1,604,427 10.73%
NOSH 462,501 276,368 275,725 275,523 274,420 274,062 273,536 41.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.15% 4.21% 4.12% 4.42% 5.76% 5.92% 5.72% -
ROE 11.58% 8.92% 5.59% 2.79% 13.20% 10.16% 6.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,129.23 1,381.14 869.59 406.28 1,433.37 1,050.32 648.64 44.57%
EPS 46.80 58.11 35.79 17.94 49.57 62.16 37.10 16.69%
DPS 32.50 17.50 0.00 0.00 20.00 10.00 10.00 118.93%
NAPS 4.0442 6.5121 6.4061 6.4349 6.2606 6.1152 5.8655 -21.90%
Adjusted Per Share Value based on latest NOSH - 275,523
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 447.03 326.72 205.23 95.81 336.68 246.39 151.87 104.98%
EPS 18.54 13.75 8.45 4.23 19.41 14.58 8.69 65.49%
DPS 12.87 4.14 0.00 0.00 4.70 2.35 2.34 210.61%
NAPS 1.601 1.5405 1.5119 1.5176 1.4706 1.4345 1.3733 10.73%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.03 4.55 3.97 3.85 3.75 3.97 3.90 -
P/RPS 0.27 0.33 0.46 0.95 0.26 0.38 0.60 -41.19%
P/EPS 6.47 7.83 11.09 21.46 4.54 6.39 10.51 -27.57%
EY 15.45 12.77 9.02 4.66 22.03 15.66 9.51 38.07%
DY 10.73 3.85 0.00 0.00 5.33 2.52 2.56 159.28%
P/NAPS 0.75 0.70 0.62 0.60 0.60 0.65 0.66 8.87%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 11/11/03 13/08/03 12/05/03 25/02/03 15/11/02 08/08/02 -
Price 2.95 3.03 4.53 3.78 3.85 3.90 3.92 -
P/RPS 0.26 0.22 0.52 0.93 0.27 0.37 0.60 -42.64%
P/EPS 6.30 5.21 12.66 21.07 4.66 6.27 10.57 -29.10%
EY 15.87 19.18 7.90 4.75 21.46 15.94 9.46 41.05%
DY 11.02 5.78 0.00 0.00 5.19 2.56 2.55 164.60%
P/NAPS 0.73 0.47 0.71 0.59 0.61 0.64 0.67 5.86%

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