[UMW] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -69.78%
YoY- 76.53%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 12,769,581 9,879,465 6,553,290 2,985,126 9,976,151 7,286,386 4,516,672 99.31%
PBT 1,276,685 1,001,677 647,896 292,898 856,276 540,710 308,092 156.88%
Tax -320,872 -256,019 -162,745 -66,373 -176,966 -92,141 -51,702 235.85%
NP 955,813 745,658 485,151 226,525 679,310 448,569 256,390 139.46%
-
NP to SH 565,838 446,150 293,494 141,770 469,147 326,179 187,060 108.45%
-
Tax Rate 25.13% 25.56% 25.12% 22.66% 20.67% 17.04% 16.78% -
Total Cost 11,813,768 9,133,807 6,068,139 2,758,601 9,296,841 6,837,817 4,260,282 96.76%
-
Net Worth 3,490,774 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 2,732,878 17.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 400,479 269,935 161,556 - 157,708 167,030 103,576 145.33%
Div Payout % 70.78% 60.50% 55.05% - 33.62% 51.21% 55.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,490,774 3,381,000 3,327,952 3,277,395 1,530,083 2,829,807 2,732,878 17.63%
NOSH 1,082,377 1,079,743 1,077,042 1,076,461 537,711 521,969 517,884 63.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.49% 7.55% 7.40% 7.59% 6.81% 6.16% 5.68% -
ROE 16.21% 13.20% 8.82% 4.33% 30.66% 11.53% 6.84% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,179.77 914.98 608.45 277.31 1,897.71 1,395.94 872.14 22.20%
EPS 52.30 41.32 27.25 13.17 44.62 62.49 36.12 27.84%
DPS 37.00 25.00 15.00 0.00 30.00 32.00 20.00 50.41%
NAPS 3.2251 3.1313 3.0899 3.0446 2.9106 5.4214 5.277 -27.87%
Adjusted Per Share Value based on latest NOSH - 1,076,461
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,093.01 845.63 560.93 255.51 853.91 623.68 386.60 99.31%
EPS 48.43 38.19 25.12 12.13 40.16 27.92 16.01 108.46%
DPS 34.28 23.11 13.83 0.00 13.50 14.30 8.87 145.26%
NAPS 2.9879 2.894 2.8486 2.8053 1.3097 2.4222 2.3392 17.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 5.80 6.00 6.05 7.80 7.05 6.30 -
P/RPS 0.44 0.63 0.99 2.18 0.41 0.51 0.72 -27.87%
P/EPS 9.85 14.04 22.02 45.94 8.74 11.28 17.44 -31.55%
EY 10.15 7.12 4.54 2.18 11.44 8.86 5.73 46.14%
DY 7.18 4.31 2.50 0.00 3.85 4.54 3.17 72.04%
P/NAPS 1.60 1.85 1.94 1.99 2.68 1.30 1.19 21.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 20/08/08 23/05/08 28/02/08 15/11/07 17/08/07 -
Price 5.45 5.40 5.85 6.65 6.80 7.50 6.60 -
P/RPS 0.46 0.59 0.96 2.40 0.36 0.54 0.76 -28.33%
P/EPS 10.43 13.07 21.47 50.49 7.62 12.00 18.27 -31.06%
EY 9.59 7.65 4.66 1.98 13.12 8.33 5.47 45.14%
DY 6.79 4.63 2.56 0.00 4.41 4.27 3.03 70.82%
P/NAPS 1.69 1.72 1.89 2.18 2.34 1.38 1.25 22.15%

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