[UMW] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
08-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 40.5%
YoY- 38.05%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,119,390 1,060,758 1,104,263 903,422 771,507 939,853 959,584 10.82%
PBT 121,576 100,099 145,617 118,333 98,048 113,044 121,476 0.05%
Tax -72,147 -49,149 -76,742 -59,048 -55,851 -58,360 -56,805 17.29%
NP 49,429 50,950 68,875 59,285 42,197 54,684 64,671 -16.41%
-
NP to SH 49,429 50,950 68,875 59,285 42,197 54,684 64,671 -16.41%
-
Tax Rate 59.34% 49.10% 52.70% 49.90% 56.96% 51.63% 46.76% -
Total Cost 1,069,961 1,009,808 1,035,388 844,137 729,310 885,169 894,913 12.66%
-
Net Worth 1,772,969 1,646,626 1,676,022 1,604,689 1,527,735 1,489,333 1,457,217 13.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 27,443 27,407 27,358 - 26,858 - -
Div Payout % - 53.86% 39.79% 46.15% - 49.12% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,772,969 1,646,626 1,676,022 1,604,689 1,527,735 1,489,333 1,457,217 13.98%
NOSH 275,523 274,437 274,074 273,580 269,285 268,585 268,344 1.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.42% 4.80% 6.24% 6.56% 5.47% 5.82% 6.74% -
ROE 2.79% 3.09% 4.11% 3.69% 2.76% 3.67% 4.44% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 406.28 386.52 402.91 330.22 286.50 349.93 357.59 8.89%
EPS 17.94 11.14 25.13 21.67 15.67 20.36 24.10 -17.87%
DPS 0.00 10.00 10.00 10.00 0.00 10.00 0.00 -
NAPS 6.4349 6.00 6.1152 5.8655 5.6733 5.5451 5.4304 11.99%
Adjusted Per Share Value based on latest NOSH - 273,580
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 95.81 90.80 94.52 77.33 66.04 80.45 82.14 10.81%
EPS 4.23 4.36 5.90 5.07 3.61 4.68 5.54 -16.47%
DPS 0.00 2.35 2.35 2.34 0.00 2.30 0.00 -
NAPS 1.5176 1.4094 1.4346 1.3735 1.3077 1.2748 1.2473 13.98%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.85 3.75 3.97 3.90 4.28 3.47 3.17 -
P/RPS 0.95 0.97 0.99 1.18 1.49 0.99 0.89 4.44%
P/EPS 21.46 20.20 15.80 18.00 27.31 17.04 13.15 38.65%
EY 4.66 4.95 6.33 5.56 3.66 5.87 7.60 -27.84%
DY 0.00 2.67 2.52 2.56 0.00 2.88 0.00 -
P/NAPS 0.60 0.63 0.65 0.66 0.75 0.63 0.58 2.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 25/02/03 15/11/02 08/08/02 16/05/02 17/04/02 08/11/01 -
Price 3.78 3.85 3.90 3.92 4.30 4.60 2.97 -
P/RPS 0.93 1.00 0.97 1.19 1.50 1.31 0.83 7.88%
P/EPS 21.07 20.74 15.52 18.09 27.44 22.59 12.32 43.05%
EY 4.75 4.82 6.44 5.53 3.64 4.43 8.11 -30.02%
DY 0.00 2.60 2.56 2.55 0.00 2.17 0.00 -
P/NAPS 0.59 0.64 0.64 0.67 0.76 0.83 0.55 4.79%

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