[UMW] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -32.18%
YoY- -51.36%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,700,037 3,456,681 3,691,437 3,166,475 3,221,160 3,417,721 3,087,276 12.81%
PBT 436,712 350,038 391,894 283,781 339,538 224,937 340,922 17.93%
Tax -90,846 -129,297 -113,750 -89,234 -79,692 -89,577 -78,723 10.00%
NP 345,866 220,741 278,144 194,547 259,846 135,360 262,199 20.25%
-
NP to SH 220,034 84,099 146,909 102,978 151,832 32,956 149,394 29.42%
-
Tax Rate 20.80% 36.94% 29.03% 31.44% 23.47% 39.82% 23.09% -
Total Cost 3,354,171 3,235,940 3,413,293 2,971,928 2,961,314 3,282,361 2,825,077 12.11%
-
Net Worth 4,466,621 4,199,775 3,497,636 3,494,973 4,222,370 3,416,851 4,076,743 6.27%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 86,602 157,393 116,499 - 74,031 153,137 -
Div Payout % - 102.98% 107.14% 113.13% - 224.64% 102.51% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,466,621 4,199,775 3,497,636 3,494,973 4,222,370 3,416,851 4,076,743 6.27%
NOSH 1,168,293 1,154,704 1,165,878 1,164,991 1,161,683 1,138,950 1,134,350 1.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.35% 6.39% 7.53% 6.14% 8.07% 3.96% 8.49% -
ROE 4.93% 2.00% 4.20% 2.95% 3.60% 0.96% 3.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 316.70 299.36 316.62 271.80 277.28 300.08 272.16 10.62%
EPS 18.83 7.21 12.60 8.84 13.07 2.90 13.17 26.88%
DPS 0.00 7.50 13.50 10.00 0.00 6.50 13.50 -
NAPS 3.8232 3.6371 3.00 3.00 3.6347 3.00 3.5939 4.20%
Adjusted Per Share Value based on latest NOSH - 1,164,991
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 316.70 295.87 315.97 271.03 275.71 292.54 264.26 12.81%
EPS 18.83 7.20 12.57 8.81 13.00 2.82 12.79 29.38%
DPS 0.00 7.41 13.47 9.97 0.00 6.34 13.11 -
NAPS 3.8232 3.5948 2.9938 2.9915 3.6141 2.9247 3.4895 6.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 7.30 7.00 6.85 7.22 7.36 7.02 6.77 -
P/RPS 2.30 2.34 2.16 2.66 2.65 2.34 2.49 -5.14%
P/EPS 38.76 96.11 54.36 81.68 56.31 242.61 51.40 -17.13%
EY 2.58 1.04 1.84 1.22 1.78 0.41 1.95 20.49%
DY 0.00 1.07 1.97 1.39 0.00 0.93 1.99 -
P/NAPS 1.91 1.92 2.28 2.41 2.02 2.34 1.88 1.06%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 24/11/11 19/08/11 25/05/11 24/02/11 22/11/10 -
Price 7.85 6.98 6.75 7.22 7.15 7.10 6.80 -
P/RPS 2.48 2.33 2.13 2.66 2.58 2.37 2.50 -0.53%
P/EPS 41.68 95.84 53.57 81.68 54.71 245.37 51.63 -13.28%
EY 2.40 1.04 1.87 1.22 1.83 0.41 1.94 15.22%
DY 0.00 1.07 2.00 1.39 0.00 0.92 1.99 -
P/NAPS 2.05 1.92 2.25 2.41 1.97 2.37 1.89 5.56%

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