[UMW] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -13.56%
YoY- -46.81%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,403,048 1,916,148 1,832,387 1,554,596 1,504,234 1,358,601 1,402,934 43.20%
PBT 141,206 95,164 77,272 83,152 95,293 89,982 99,153 26.60%
Tax -35,154 -23,416 -28,499 -50,220 -57,193 -52,533 -44,688 -14.79%
NP 106,052 71,748 48,773 32,932 38,100 37,449 54,465 55.99%
-
NP to SH 53,711 39,955 48,773 32,932 38,100 37,449 54,465 -0.92%
-
Tax Rate 24.90% 24.61% 36.88% 60.40% 60.02% 58.38% 45.07% -
Total Cost 2,296,996 1,844,400 1,783,614 1,521,664 1,466,134 1,321,152 1,348,469 42.67%
-
Net Worth 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 1,937,574 1,867,344 9.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 63,159 - 52,495 42,523 - - 69,352 -6.05%
Div Payout % 117.59% - 107.63% 129.12% - - 127.33% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 1,937,574 1,867,344 9.68%
NOSH 505,277 504,482 477,230 472,482 470,951 469,874 462,351 6.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.41% 3.74% 2.66% 2.12% 2.53% 2.76% 3.88% -
ROE 2.50% 1.88% 2.43% 1.69% 1.96% 1.93% 2.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 475.59 379.82 383.96 329.03 319.40 289.14 303.43 34.96%
EPS 10.63 7.92 10.22 6.97 8.09 7.97 11.78 -6.62%
DPS 12.50 0.00 11.00 9.00 0.00 0.00 15.00 -11.45%
NAPS 4.2448 4.2084 4.2106 4.1266 4.1375 4.1236 4.0388 3.37%
Adjusted Per Share Value based on latest NOSH - 472,482
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 205.69 164.01 156.84 133.07 128.75 116.29 120.08 43.20%
EPS 4.60 3.42 4.17 2.82 3.26 3.21 4.66 -0.86%
DPS 5.41 0.00 4.49 3.64 0.00 0.00 5.94 -6.04%
NAPS 1.8358 1.8172 1.72 1.6689 1.6679 1.6585 1.5984 9.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.43 2.49 2.55 2.60 2.55 2.88 3.03 -
P/RPS 0.51 0.66 0.66 0.79 0.80 1.00 1.00 -36.19%
P/EPS 22.86 31.44 24.95 37.30 31.52 36.14 25.72 -7.56%
EY 4.37 3.18 4.01 2.68 3.17 2.77 3.89 8.07%
DY 5.14 0.00 4.31 3.46 0.00 0.00 4.95 2.54%
P/NAPS 0.57 0.59 0.61 0.63 0.62 0.70 0.75 -16.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 26/02/04 -
Price 2.58 2.55 2.50 2.62 2.67 2.75 2.95 -
P/RPS 0.54 0.67 0.65 0.80 0.84 0.95 0.97 -32.35%
P/EPS 24.27 32.20 24.46 37.59 33.00 34.50 25.04 -2.06%
EY 4.12 3.11 4.09 2.66 3.03 2.90 3.99 2.16%
DY 4.84 0.00 4.40 3.44 0.00 0.00 5.08 -3.17%
P/NAPS 0.61 0.61 0.59 0.63 0.65 0.67 0.73 -11.29%

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