[UMW] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.61%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,581,069 2,349,803 2,890,116 3,326,175 3,568,164 2,985,126 2,689,765 -2.71%
PBT 185,468 123,737 275,008 353,781 354,998 292,898 315,566 -29.85%
Tax -42,104 -25,555 -64,853 -93,274 -96,372 -66,373 -84,825 -37.33%
NP 143,364 98,182 210,155 260,507 258,626 226,525 230,741 -27.20%
-
NP to SH 79,431 65,958 119,688 152,656 151,724 141,770 142,968 -32.44%
-
Tax Rate 22.70% 20.65% 23.58% 26.36% 27.15% 22.66% 26.88% -
Total Cost 2,437,705 2,251,621 2,679,961 3,065,668 3,309,538 2,758,601 2,459,024 -0.57%
-
Net Worth 3,571,213 3,603,953 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 22.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 65,826 - 129,891 107,960 161,637 - 73,597 -7.17%
Div Payout % 82.87% - 108.53% 70.72% 106.53% - 51.48% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,571,213 3,603,953 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 22.69%
NOSH 1,097,113 1,093,830 1,082,432 1,079,603 1,077,585 1,076,461 537,711 60.93%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.55% 4.18% 7.27% 7.83% 7.25% 7.59% 8.58% -
ROE 2.22% 1.83% 3.69% 4.52% 4.56% 4.33% 5.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 235.26 214.82 267.00 308.09 331.13 277.31 511.66 -40.45%
EPS 7.24 6.03 11.06 14.14 14.08 13.17 13.60 -34.34%
DPS 6.00 0.00 12.00 10.00 15.00 0.00 14.00 -43.18%
NAPS 3.2551 3.2948 3.00 3.1313 3.0899 3.0446 5.00 -24.90%
Adjusted Per Share Value based on latest NOSH - 1,079,603
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 220.93 201.13 247.38 284.70 305.42 255.51 230.23 -2.71%
EPS 6.80 5.65 10.24 13.07 12.99 12.13 12.24 -32.44%
DPS 5.63 0.00 11.12 9.24 13.84 0.00 6.30 -7.22%
NAPS 3.0568 3.0848 2.7795 2.8936 2.85 2.8053 2.2498 22.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.95 5.25 5.15 5.80 6.00 6.05 7.80 -
P/RPS 2.53 2.44 1.93 1.88 1.81 2.18 1.52 40.49%
P/EPS 82.18 87.06 46.58 41.02 42.61 45.94 28.68 101.86%
EY 1.22 1.15 2.15 2.44 2.35 2.18 3.49 -50.40%
DY 1.01 0.00 2.33 1.72 2.50 0.00 1.79 -31.74%
P/NAPS 1.83 1.59 1.72 1.85 1.94 1.99 1.56 11.23%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 20/05/09 25/02/09 24/11/08 20/08/08 23/05/08 28/02/08 -
Price 6.15 5.80 5.45 5.40 5.85 6.65 6.80 -
P/RPS 2.61 2.70 2.04 1.75 1.77 2.40 1.33 56.80%
P/EPS 84.94 96.19 49.29 38.19 41.55 50.49 25.00 126.17%
EY 1.18 1.04 2.03 2.62 2.41 1.98 4.00 -55.71%
DY 0.98 0.00 2.20 1.85 2.56 0.00 2.06 -39.08%
P/NAPS 1.89 1.76 1.82 1.72 1.89 2.18 1.36 24.55%

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