[UMW] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.94%
YoY- 147.81%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,492,614 2,346,646 2,781,733 2,804,769 2,403,048 1,916,148 1,832,387 22.83%
PBT 192,022 161,008 218,095 202,395 141,206 95,164 77,272 83.77%
Tax -53,436 -32,677 -60,860 -47,015 -35,154 -23,416 -28,499 52.23%
NP 138,586 128,331 157,235 155,380 106,052 71,748 48,773 100.99%
-
NP to SH 62,389 63,061 100,909 81,609 53,711 39,955 48,773 17.89%
-
Tax Rate 27.83% 20.30% 27.91% 23.23% 24.90% 24.61% 36.88% -
Total Cost 2,354,028 2,218,315 2,624,498 2,649,389 2,296,996 1,844,400 1,783,614 20.38%
-
Net Worth 2,403,471 2,406,912 2,328,143 2,184,419 2,144,802 2,123,063 2,009,428 12.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 88,692 25,346 103,742 25,297 63,159 - 52,495 41.99%
Div Payout % 142.16% 40.19% 102.81% 31.00% 117.59% - 107.63% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,403,471 2,406,912 2,328,143 2,184,419 2,144,802 2,123,063 2,009,428 12.71%
NOSH 506,815 506,921 506,063 505,945 505,277 504,482 477,230 4.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.56% 5.47% 5.65% 5.54% 4.41% 3.74% 2.66% -
ROE 2.60% 2.62% 4.33% 3.74% 2.50% 1.88% 2.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 491.82 462.92 549.68 554.36 475.59 379.82 383.96 17.99%
EPS 12.31 12.44 19.94 16.13 10.63 7.92 10.22 13.24%
DPS 17.50 5.00 20.50 5.00 12.50 0.00 11.00 36.39%
NAPS 4.7423 4.7481 4.6005 4.3175 4.2448 4.2084 4.2106 8.27%
Adjusted Per Share Value based on latest NOSH - 505,945
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 213.36 200.86 238.10 240.07 205.69 164.01 156.84 22.84%
EPS 5.34 5.40 8.64 6.99 4.60 3.42 4.17 17.97%
DPS 7.59 2.17 8.88 2.17 5.41 0.00 4.49 42.04%
NAPS 2.0572 2.0602 1.9928 1.8698 1.8358 1.8172 1.72 12.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.78 3.62 2.95 2.78 2.43 2.49 2.55 -
P/RPS 0.77 0.78 0.54 0.50 0.51 0.66 0.66 10.85%
P/EPS 30.71 29.10 14.79 17.23 22.86 31.44 24.95 14.89%
EY 3.26 3.44 6.76 5.80 4.37 3.18 4.01 -12.92%
DY 4.63 1.38 6.95 1.80 5.14 0.00 4.31 4.90%
P/NAPS 0.80 0.76 0.64 0.64 0.57 0.59 0.61 19.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 18/05/06 21/03/06 28/11/05 11/08/05 19/05/05 24/02/05 -
Price 3.67 3.70 3.58 2.90 2.58 2.55 2.50 -
P/RPS 0.75 0.80 0.65 0.52 0.54 0.67 0.65 10.03%
P/EPS 29.81 29.74 17.95 17.98 24.27 32.20 24.46 14.13%
EY 3.35 3.36 5.57 5.56 4.12 3.11 4.09 -12.49%
DY 4.77 1.35 5.73 1.72 4.84 0.00 4.40 5.54%
P/NAPS 0.77 0.78 0.78 0.67 0.61 0.61 0.59 19.48%

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