[UMW] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.32%
YoY- 57.01%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,568,164 2,985,126 2,689,765 2,769,714 2,504,658 2,012,014 2,582,897 24.06%
PBT 354,998 292,898 315,566 232,618 167,826 140,266 197,990 47.64%
Tax -96,372 -66,373 -84,825 -40,439 -22,070 -29,632 -47,164 61.09%
NP 258,626 226,525 230,741 192,179 145,756 110,634 150,826 43.30%
-
NP to SH 151,724 141,770 142,968 139,119 106,752 80,308 91,847 39.78%
-
Tax Rate 27.15% 22.66% 26.88% 17.38% 13.15% 21.13% 23.82% -
Total Cost 3,309,538 2,758,601 2,459,024 2,577,535 2,358,902 1,901,380 2,432,071 22.82%
-
Net Worth 3,329,630 3,277,395 2,628,467 2,830,092 2,733,286 2,642,816 2,537,573 19.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 161,637 - 73,597 62,642 103,592 - 68,514 77.31%
Div Payout % 106.53% - 51.48% 45.03% 97.04% - 74.60% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,329,630 3,277,395 2,628,467 2,830,092 2,733,286 2,642,816 2,537,573 19.87%
NOSH 1,077,585 1,076,461 537,711 522,022 517,962 513,806 507,514 65.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.25% 7.59% 8.58% 6.94% 5.82% 5.50% 5.84% -
ROE 4.56% 4.33% 5.44% 4.92% 3.91% 3.04% 3.62% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 331.13 277.31 511.66 530.57 483.56 391.59 508.93 -24.93%
EPS 14.08 13.17 13.60 26.65 20.61 15.63 18.10 -15.43%
DPS 15.00 0.00 14.00 12.00 20.00 0.00 13.50 7.28%
NAPS 3.0899 3.0446 5.00 5.4214 5.277 5.1436 5.00 -27.46%
Adjusted Per Share Value based on latest NOSH - 522,022
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 305.42 255.51 230.23 237.07 214.39 172.22 221.08 24.06%
EPS 12.99 12.13 12.24 11.91 9.14 6.87 7.86 39.82%
DPS 13.84 0.00 6.30 5.36 8.87 0.00 5.86 77.44%
NAPS 2.85 2.8053 2.2498 2.4224 2.3396 2.2621 2.172 19.87%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 6.00 6.05 7.80 7.05 6.30 5.40 3.85 -
P/RPS 1.81 2.18 1.52 1.33 1.30 1.38 0.76 78.43%
P/EPS 42.61 45.94 28.68 26.45 30.57 34.55 21.27 58.98%
EY 2.35 2.18 3.49 3.78 3.27 2.89 4.70 -37.03%
DY 2.50 0.00 1.79 1.70 3.17 0.00 3.51 -20.26%
P/NAPS 1.94 1.99 1.56 1.30 1.19 1.05 0.77 85.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 23/05/08 28/02/08 15/11/07 17/08/07 16/05/07 27/02/07 -
Price 5.85 6.65 6.80 7.50 6.60 5.85 4.75 -
P/RPS 1.77 2.40 1.33 1.41 1.36 1.49 0.93 53.63%
P/EPS 41.55 50.49 25.00 28.14 32.02 37.43 26.25 35.85%
EY 2.41 1.98 4.00 3.55 3.12 2.67 3.81 -26.33%
DY 2.56 0.00 2.06 1.60 3.03 0.00 2.84 -6.69%
P/NAPS 1.89 2.18 1.36 1.38 1.25 1.14 0.95 58.24%

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