[UMW] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -29.43%
YoY- 18.63%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,166,475 3,221,160 3,417,721 3,087,276 3,282,075 3,033,157 2,992,338 3.85%
PBT 283,781 339,538 224,937 340,922 442,266 305,094 249,125 9.09%
Tax -89,234 -79,692 -89,577 -78,723 -99,272 -72,826 -68,476 19.36%
NP 194,547 259,846 135,360 262,199 342,994 232,268 180,649 5.07%
-
NP to SH 102,978 151,832 32,956 149,394 211,697 132,856 111,068 -4.92%
-
Tax Rate 31.44% 23.47% 39.82% 23.09% 22.45% 23.87% 27.49% -
Total Cost 2,971,928 2,961,314 3,282,361 2,825,077 2,939,081 2,800,889 2,811,689 3.77%
-
Net Worth 3,494,973 4,222,370 3,416,851 4,076,743 4,091,829 3,954,181 3,310,287 3.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 116,499 - 74,031 153,137 112,965 - 99,308 11.26%
Div Payout % 113.13% - 224.64% 102.51% 53.36% - 89.41% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,494,973 4,222,370 3,416,851 4,076,743 4,091,829 3,954,181 3,310,287 3.69%
NOSH 1,164,991 1,161,683 1,138,950 1,134,350 1,129,653 1,124,944 1,103,429 3.69%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.14% 8.07% 3.96% 8.49% 10.45% 7.66% 6.04% -
ROE 2.95% 3.60% 0.96% 3.66% 5.17% 3.36% 3.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 271.80 277.28 300.08 272.16 290.54 269.63 271.19 0.15%
EPS 8.84 13.07 2.90 13.17 18.74 11.81 10.06 -8.27%
DPS 10.00 0.00 6.50 13.50 10.00 0.00 9.00 7.29%
NAPS 3.00 3.6347 3.00 3.5939 3.6222 3.515 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,134,350
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 271.03 275.71 292.54 264.26 280.93 259.62 256.13 3.85%
EPS 8.81 13.00 2.82 12.79 18.12 11.37 9.51 -4.98%
DPS 9.97 0.00 6.34 13.11 9.67 0.00 8.50 11.25%
NAPS 2.9915 3.6141 2.9247 3.4895 3.5024 3.3846 2.8334 3.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.22 7.36 7.02 6.77 6.33 6.35 6.35 -
P/RPS 2.66 2.65 2.34 2.49 2.18 2.36 2.34 8.94%
P/EPS 81.68 56.31 242.61 51.40 33.78 53.77 63.09 18.84%
EY 1.22 1.78 0.41 1.95 2.96 1.86 1.59 -16.22%
DY 1.39 0.00 0.93 1.99 1.58 0.00 1.42 -1.41%
P/NAPS 2.41 2.02 2.34 1.88 1.75 1.81 2.12 8.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 25/05/11 24/02/11 22/11/10 20/08/10 20/05/10 23/02/10 -
Price 7.22 7.15 7.10 6.80 6.43 6.19 6.18 -
P/RPS 2.66 2.58 2.37 2.50 2.21 2.30 2.28 10.85%
P/EPS 81.68 54.71 245.37 51.63 34.31 52.41 61.40 21.02%
EY 1.22 1.83 0.41 1.94 2.91 1.91 1.63 -17.60%
DY 1.39 0.00 0.92 1.99 1.56 0.00 1.46 -3.23%
P/NAPS 2.41 1.97 2.37 1.89 1.78 1.76 2.06 11.06%

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