[UMW] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -75.77%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,868,789 7,123,965 4,319,196 1,916,148 6,243,728 4,417,431 2,862,835 127.68%
PBT 657,497 438,765 236,370 95,164 350,152 268,427 185,275 132.12%
Tax -158,163 -105,585 -58,570 -23,416 -185,267 -159,946 -109,726 27.51%
NP 499,334 333,180 177,800 71,748 164,885 108,481 75,549 250.97%
-
NP to SH 284,201 175,275 93,666 39,955 164,885 108,481 75,549 141.29%
-
Tax Rate 24.06% 24.06% 24.78% 24.61% 52.91% 59.59% 59.22% -
Total Cost 9,369,455 6,790,785 4,141,396 1,844,400 6,078,843 4,308,950 2,787,286 123.90%
-
Net Worth 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 12.92%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 192,321 88,522 63,151 - 95,479 42,504 - -
Div Payout % 67.67% 50.51% 67.42% - 57.91% 39.18% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,339,795 2,183,982 2,144,516 2,123,063 2,038,430 1,948,879 1,948,777 12.92%
NOSH 506,109 505,844 505,210 504,482 477,395 472,272 471,003 4.89%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.06% 4.68% 4.12% 3.74% 2.64% 2.46% 2.64% -
ROE 12.15% 8.03% 4.37% 1.88% 8.09% 5.57% 3.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,949.93 1,408.33 854.93 379.82 1,307.87 935.36 607.82 117.05%
EPS 56.20 34.65 18.54 7.92 34.50 22.97 16.04 130.15%
DPS 38.00 17.50 12.50 0.00 20.00 9.00 0.00 -
NAPS 4.6231 4.3175 4.2448 4.2084 4.2699 4.1266 4.1375 7.65%
Adjusted Per Share Value based on latest NOSH - 504,482
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 844.72 609.78 369.70 164.01 534.43 378.11 245.04 127.68%
EPS 24.33 15.00 8.02 3.42 14.11 9.29 6.47 141.23%
DPS 16.46 7.58 5.41 0.00 8.17 3.64 0.00 -
NAPS 2.0027 1.8694 1.8356 1.8172 1.7448 1.6681 1.6681 12.92%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.95 2.78 2.43 2.49 2.55 2.60 2.55 -
P/RPS 0.15 0.20 0.28 0.66 0.19 0.28 0.42 -49.56%
P/EPS 5.25 8.02 13.11 31.44 7.38 11.32 15.90 -52.13%
EY 19.04 12.46 7.63 3.18 13.54 8.83 6.29 108.83%
DY 12.88 6.29 5.14 0.00 7.84 3.46 0.00 -
P/NAPS 0.64 0.64 0.57 0.59 0.60 0.63 0.62 2.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/03/06 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 -
Price 3.58 2.90 2.58 2.55 2.50 2.62 2.67 -
P/RPS 0.18 0.21 0.30 0.67 0.19 0.28 0.44 -44.80%
P/EPS 6.38 8.37 13.92 32.20 7.24 11.41 16.65 -47.15%
EY 15.69 11.95 7.19 3.11 13.82 8.77 6.01 89.26%
DY 10.61 6.03 4.84 0.00 8.00 3.44 0.00 -
P/NAPS 0.77 0.67 0.61 0.61 0.59 0.63 0.65 11.92%

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