[UMW] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.71%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,504,234 1,358,601 1,402,934 1,419,374 1,278,281 1,119,390 1,060,758 26.24%
PBT 95,293 89,982 99,153 130,573 113,526 121,576 100,099 -3.22%
Tax -57,193 -52,533 -44,688 -68,657 -64,273 -72,147 -49,149 10.64%
NP 38,100 37,449 54,465 61,916 49,253 49,429 50,950 -17.62%
-
NP to SH 38,100 37,449 54,465 61,916 49,253 49,429 50,950 -17.62%
-
Tax Rate 60.02% 58.38% 45.07% 52.58% 56.62% 59.34% 49.10% -
Total Cost 1,466,134 1,321,152 1,348,469 1,357,458 1,229,028 1,069,961 1,009,808 28.24%
-
Net Worth 1,948,562 1,937,574 1,867,344 1,800,014 1,766,627 1,772,969 1,646,626 11.88%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 69,352 48,371 - - 27,443 -
Div Payout % - - 127.33% 78.13% - - 53.86% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,948,562 1,937,574 1,867,344 1,800,014 1,766,627 1,772,969 1,646,626 11.88%
NOSH 470,951 469,874 462,351 276,410 275,772 275,523 274,437 43.38%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.53% 2.76% 3.88% 4.36% 3.85% 4.42% 4.80% -
ROE 1.96% 1.93% 2.92% 3.44% 2.79% 2.79% 3.09% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 319.40 289.14 303.43 513.50 463.53 406.28 386.52 -11.95%
EPS 8.09 7.97 11.78 22.40 17.86 17.94 11.14 -19.22%
DPS 0.00 0.00 15.00 17.50 0.00 0.00 10.00 -
NAPS 4.1375 4.1236 4.0388 6.5121 6.4061 6.4349 6.00 -21.96%
Adjusted Per Share Value based on latest NOSH - 276,410
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 128.75 116.29 120.08 121.49 109.41 95.81 90.80 26.24%
EPS 3.26 3.21 4.66 5.30 4.22 4.23 4.36 -17.63%
DPS 0.00 0.00 5.94 4.14 0.00 0.00 2.35 -
NAPS 1.6679 1.6585 1.5984 1.5407 1.5121 1.5176 1.4094 11.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.55 2.88 3.03 4.55 3.97 3.85 3.75 -
P/RPS 0.80 1.00 1.00 0.89 0.86 0.95 0.97 -12.06%
P/EPS 31.52 36.14 25.72 20.31 22.23 21.46 20.20 34.56%
EY 3.17 2.77 3.89 4.92 4.50 4.66 4.95 -25.72%
DY 0.00 0.00 4.95 3.85 0.00 0.00 2.67 -
P/NAPS 0.62 0.70 0.75 0.70 0.62 0.60 0.63 -1.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 05/08/04 20/05/04 26/02/04 11/11/03 13/08/03 12/05/03 25/02/03 -
Price 2.67 2.75 2.95 3.03 4.53 3.78 3.85 -
P/RPS 0.84 0.95 0.97 0.59 0.98 0.93 1.00 -10.98%
P/EPS 33.00 34.50 25.04 13.53 25.36 21.07 20.74 36.33%
EY 3.03 2.90 3.99 7.39 3.94 4.75 4.82 -26.63%
DY 0.00 0.00 5.08 5.78 0.00 0.00 2.60 -
P/NAPS 0.65 0.67 0.73 0.47 0.71 0.59 0.64 1.03%

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