[UMW] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.65%
YoY- 106.9%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,528,331 2,492,614 2,346,646 2,781,733 2,804,769 2,403,048 1,916,148 20.28%
PBT 203,261 192,022 161,008 218,095 202,395 141,206 95,164 65.77%
Tax -36,066 -53,436 -32,677 -60,860 -47,015 -35,154 -23,416 33.33%
NP 167,195 138,586 128,331 157,235 155,380 106,052 71,748 75.67%
-
NP to SH 88,607 62,389 63,061 100,909 81,609 53,711 39,955 69.97%
-
Tax Rate 17.74% 27.83% 20.30% 27.91% 23.23% 24.90% 24.61% -
Total Cost 2,361,136 2,354,028 2,218,315 2,624,498 2,649,389 2,296,996 1,844,400 17.88%
-
Net Worth 2,447,236 2,403,471 2,406,912 2,328,143 2,184,419 2,144,802 2,123,063 9.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 88,692 25,346 103,742 25,297 63,159 - -
Div Payout % - 142.16% 40.19% 102.81% 31.00% 117.59% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,447,236 2,403,471 2,406,912 2,328,143 2,184,419 2,144,802 2,123,063 9.92%
NOSH 506,905 506,815 506,921 506,063 505,945 505,277 504,482 0.31%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.61% 5.56% 5.47% 5.65% 5.54% 4.41% 3.74% -
ROE 3.62% 2.60% 2.62% 4.33% 3.74% 2.50% 1.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 498.78 491.82 462.92 549.68 554.36 475.59 379.82 19.89%
EPS 17.48 12.31 12.44 19.94 16.13 10.63 7.92 69.43%
DPS 0.00 17.50 5.00 20.50 5.00 12.50 0.00 -
NAPS 4.8278 4.7423 4.7481 4.6005 4.3175 4.2448 4.2084 9.57%
Adjusted Per Share Value based on latest NOSH - 506,063
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 216.41 213.36 200.86 238.10 240.07 205.69 164.01 20.28%
EPS 7.58 5.34 5.40 8.64 6.99 4.60 3.42 69.90%
DPS 0.00 7.59 2.17 8.88 2.17 5.41 0.00 -
NAPS 2.0947 2.0572 2.0602 1.9928 1.8698 1.8358 1.8172 9.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.62 3.78 3.62 2.95 2.78 2.43 2.49 -
P/RPS 0.73 0.77 0.78 0.54 0.50 0.51 0.66 6.94%
P/EPS 20.71 30.71 29.10 14.79 17.23 22.86 31.44 -24.27%
EY 4.83 3.26 3.44 6.76 5.80 4.37 3.18 32.10%
DY 0.00 4.63 1.38 6.95 1.80 5.14 0.00 -
P/NAPS 0.75 0.80 0.76 0.64 0.64 0.57 0.59 17.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 17/08/06 18/05/06 21/03/06 28/11/05 11/08/05 19/05/05 -
Price 3.80 3.67 3.70 3.58 2.90 2.58 2.55 -
P/RPS 0.76 0.75 0.80 0.65 0.52 0.54 0.67 8.75%
P/EPS 21.74 29.81 29.74 17.95 17.98 24.27 32.20 -23.02%
EY 4.60 3.35 3.36 5.57 5.56 4.12 3.11 29.78%
DY 0.00 4.77 1.35 5.73 1.72 4.84 0.00 -
P/NAPS 0.79 0.77 0.78 0.78 0.67 0.61 0.61 18.79%

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