[UMW] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 20.43%
YoY- -47.65%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,033,157 2,992,338 2,797,651 2,581,069 2,349,803 2,890,116 3,326,175 -5.96%
PBT 305,094 249,125 288,174 185,468 123,737 275,008 353,781 -9.40%
Tax -72,826 -68,476 -63,157 -42,104 -25,555 -64,853 -93,274 -15.22%
NP 232,268 180,649 225,017 143,364 98,182 210,155 260,507 -7.37%
-
NP to SH 132,856 111,068 125,938 79,431 65,958 119,688 152,656 -8.85%
-
Tax Rate 23.87% 27.49% 21.92% 22.70% 20.65% 23.58% 26.36% -
Total Cost 2,800,889 2,811,689 2,572,634 2,437,705 2,251,621 2,679,961 3,065,668 -5.84%
-
Net Worth 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 3,380,563 11.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 99,308 54,994 65,826 - 129,891 107,960 -
Div Payout % - 89.41% 43.67% 82.87% - 108.53% 70.72% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 3,380,563 11.02%
NOSH 1,124,944 1,103,429 1,099,895 1,097,113 1,093,830 1,082,432 1,079,603 2.78%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.66% 6.04% 8.04% 5.55% 4.18% 7.27% 7.83% -
ROE 3.36% 3.36% 3.44% 2.22% 1.83% 3.69% 4.52% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 269.63 271.19 254.36 235.26 214.82 267.00 308.09 -8.51%
EPS 11.81 10.06 11.45 7.24 6.03 11.06 14.14 -11.32%
DPS 0.00 9.00 5.00 6.00 0.00 12.00 10.00 -
NAPS 3.515 3.00 3.3254 3.2551 3.2948 3.00 3.1313 8.01%
Adjusted Per Share Value based on latest NOSH - 1,097,113
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 259.62 256.13 239.46 220.93 201.13 247.38 284.70 -5.96%
EPS 11.37 9.51 10.78 6.80 5.65 10.24 13.07 -8.87%
DPS 0.00 8.50 4.71 5.63 0.00 11.12 9.24 -
NAPS 3.3846 2.8334 3.1307 3.0568 3.0848 2.7795 2.8936 11.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.35 6.35 6.29 5.95 5.25 5.15 5.80 -
P/RPS 2.36 2.34 2.47 2.53 2.44 1.93 1.88 16.38%
P/EPS 53.77 63.09 54.93 82.18 87.06 46.58 41.02 19.79%
EY 1.86 1.59 1.82 1.22 1.15 2.15 2.44 -16.56%
DY 0.00 1.42 0.79 1.01 0.00 2.33 1.72 -
P/NAPS 1.81 2.12 1.89 1.83 1.59 1.72 1.85 -1.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 23/02/10 20/11/09 21/08/09 20/05/09 25/02/09 24/11/08 -
Price 6.19 6.18 6.31 6.15 5.80 5.45 5.40 -
P/RPS 2.30 2.28 2.48 2.61 2.70 2.04 1.75 20.00%
P/EPS 52.41 61.40 55.11 84.94 96.19 49.29 38.19 23.51%
EY 1.91 1.63 1.81 1.18 1.04 2.03 2.62 -19.01%
DY 0.00 1.46 0.79 0.98 0.00 2.20 1.85 -
P/NAPS 1.76 2.06 1.90 1.89 1.76 1.82 1.72 1.54%

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