[UMW] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
17-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -15.44%
YoY- 154.25%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,104,263 903,422 771,507 939,853 959,584 705,209 615,171 47.64%
PBT 145,617 118,333 98,048 113,044 121,476 77,322 53,987 93.65%
Tax -76,742 -59,048 -55,851 -58,360 -56,805 -34,376 -30,012 86.88%
NP 68,875 59,285 42,197 54,684 64,671 42,946 23,975 101.95%
-
NP to SH 68,875 59,285 42,197 54,684 64,671 42,946 23,975 101.95%
-
Tax Rate 52.70% 49.90% 56.96% 51.63% 46.76% 44.46% 55.59% -
Total Cost 1,035,388 844,137 729,310 885,169 894,913 662,263 591,196 45.24%
-
Net Worth 1,676,022 1,604,689 1,527,735 1,489,333 1,457,217 1,392,029 1,372,528 14.23%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 27,407 27,358 - 26,858 - 26,824 - -
Div Payout % 39.79% 46.15% - 49.12% - 62.46% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,676,022 1,604,689 1,527,735 1,489,333 1,457,217 1,392,029 1,372,528 14.23%
NOSH 274,074 273,580 269,285 268,585 268,344 268,244 268,176 1.45%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.24% 6.56% 5.47% 5.82% 6.74% 6.09% 3.90% -
ROE 4.11% 3.69% 2.76% 3.67% 4.44% 3.09% 1.75% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 402.91 330.22 286.50 349.93 357.59 262.90 229.39 45.52%
EPS 25.13 21.67 15.67 20.36 24.10 16.01 8.94 99.05%
DPS 10.00 10.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 6.1152 5.8655 5.6733 5.5451 5.4304 5.1894 5.118 12.58%
Adjusted Per Share Value based on latest NOSH - 268,585
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 94.52 77.33 66.04 80.45 82.14 60.36 52.66 47.64%
EPS 5.90 5.07 3.61 4.68 5.54 3.68 2.05 102.20%
DPS 2.35 2.34 0.00 2.30 0.00 2.30 0.00 -
NAPS 1.4346 1.3735 1.3077 1.2748 1.2473 1.1915 1.1748 14.23%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.97 3.90 4.28 3.47 3.17 2.55 2.50 -
P/RPS 0.99 1.18 1.49 0.99 0.89 0.97 1.09 -6.20%
P/EPS 15.80 18.00 27.31 17.04 13.15 15.93 27.96 -31.62%
EY 6.33 5.56 3.66 5.87 7.60 6.28 3.58 46.17%
DY 2.52 2.56 0.00 2.88 0.00 3.92 0.00 -
P/NAPS 0.65 0.66 0.75 0.63 0.58 0.49 0.49 20.70%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 08/08/02 16/05/02 17/04/02 08/11/01 09/08/01 21/05/01 -
Price 3.90 3.92 4.30 4.60 2.97 2.95 2.29 -
P/RPS 0.97 1.19 1.50 1.31 0.83 1.12 1.00 -2.00%
P/EPS 15.52 18.09 27.44 22.59 12.32 18.43 25.62 -28.38%
EY 6.44 5.53 3.64 4.43 8.11 5.43 3.90 39.66%
DY 2.56 2.55 0.00 2.17 0.00 3.39 0.00 -
P/NAPS 0.64 0.67 0.76 0.83 0.55 0.57 0.45 26.44%

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