[UMW] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -26.03%
YoY- -6.83%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,419,374 1,278,281 1,119,390 1,060,758 1,104,263 903,422 771,507 50.08%
PBT 130,573 113,526 121,576 100,099 145,617 118,333 98,048 21.02%
Tax -68,657 -64,273 -72,147 -49,149 -76,742 -59,048 -55,851 14.73%
NP 61,916 49,253 49,429 50,950 68,875 59,285 42,197 29.09%
-
NP to SH 61,916 49,253 49,429 50,950 68,875 59,285 42,197 29.09%
-
Tax Rate 52.58% 56.62% 59.34% 49.10% 52.70% 49.90% 56.96% -
Total Cost 1,357,458 1,229,028 1,069,961 1,009,808 1,035,388 844,137 729,310 51.25%
-
Net Worth 1,800,014 1,766,627 1,772,969 1,646,626 1,676,022 1,604,689 1,527,735 11.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 48,371 - - 27,443 27,407 27,358 - -
Div Payout % 78.13% - - 53.86% 39.79% 46.15% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,800,014 1,766,627 1,772,969 1,646,626 1,676,022 1,604,689 1,527,735 11.54%
NOSH 276,410 275,772 275,523 274,437 274,074 273,580 269,285 1.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.36% 3.85% 4.42% 4.80% 6.24% 6.56% 5.47% -
ROE 3.44% 2.79% 2.79% 3.09% 4.11% 3.69% 2.76% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 513.50 463.53 406.28 386.52 402.91 330.22 286.50 47.49%
EPS 22.40 17.86 17.94 11.14 25.13 21.67 15.67 26.86%
DPS 17.50 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 6.5121 6.4061 6.4349 6.00 6.1152 5.8655 5.6733 9.61%
Adjusted Per Share Value based on latest NOSH - 274,437
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.49 109.41 95.81 90.80 94.52 77.33 66.04 50.08%
EPS 5.30 4.22 4.23 4.36 5.90 5.07 3.61 29.14%
DPS 4.14 0.00 0.00 2.35 2.35 2.34 0.00 -
NAPS 1.5407 1.5121 1.5176 1.4094 1.4346 1.3735 1.3077 11.53%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.55 3.97 3.85 3.75 3.97 3.90 4.28 -
P/RPS 0.89 0.86 0.95 0.97 0.99 1.18 1.49 -29.05%
P/EPS 20.31 22.23 21.46 20.20 15.80 18.00 27.31 -17.90%
EY 4.92 4.50 4.66 4.95 6.33 5.56 3.66 21.78%
DY 3.85 0.00 0.00 2.67 2.52 2.56 0.00 -
P/NAPS 0.70 0.62 0.60 0.63 0.65 0.66 0.75 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 13/08/03 12/05/03 25/02/03 15/11/02 08/08/02 16/05/02 -
Price 3.03 4.53 3.78 3.85 3.90 3.92 4.30 -
P/RPS 0.59 0.98 0.93 1.00 0.97 1.19 1.50 -46.28%
P/EPS 13.53 25.36 21.07 20.74 15.52 18.09 27.44 -37.56%
EY 7.39 3.94 4.75 4.82 6.44 5.53 3.64 60.26%
DY 5.78 0.00 0.00 2.60 2.56 2.55 0.00 -
P/NAPS 0.47 0.71 0.59 0.64 0.64 0.67 0.76 -27.39%

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