[UMW] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.81%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,087,276 3,282,075 3,033,157 2,992,338 2,797,651 2,581,069 2,349,803 19.93%
PBT 340,922 442,266 305,094 249,125 288,174 185,468 123,737 96.41%
Tax -78,723 -99,272 -72,826 -68,476 -63,157 -42,104 -25,555 111.56%
NP 262,199 342,994 232,268 180,649 225,017 143,364 98,182 92.37%
-
NP to SH 149,394 211,697 132,856 111,068 125,938 79,431 65,958 72.38%
-
Tax Rate 23.09% 22.45% 23.87% 27.49% 21.92% 22.70% 20.65% -
Total Cost 2,825,077 2,939,081 2,800,889 2,811,689 2,572,634 2,437,705 2,251,621 16.31%
-
Net Worth 4,076,743 4,091,829 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 8.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 153,137 112,965 - 99,308 54,994 65,826 - -
Div Payout % 102.51% 53.36% - 89.41% 43.67% 82.87% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,076,743 4,091,829 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 8.55%
NOSH 1,134,350 1,129,653 1,124,944 1,103,429 1,099,895 1,097,113 1,093,830 2.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.49% 10.45% 7.66% 6.04% 8.04% 5.55% 4.18% -
ROE 3.66% 5.17% 3.36% 3.36% 3.44% 2.22% 1.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 272.16 290.54 269.63 271.19 254.36 235.26 214.82 17.06%
EPS 13.17 18.74 11.81 10.06 11.45 7.24 6.03 68.25%
DPS 13.50 10.00 0.00 9.00 5.00 6.00 0.00 -
NAPS 3.5939 3.6222 3.515 3.00 3.3254 3.2551 3.2948 5.95%
Adjusted Per Share Value based on latest NOSH - 1,103,429
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 264.26 280.93 259.62 256.13 239.46 220.93 201.13 19.94%
EPS 12.79 18.12 11.37 9.51 10.78 6.80 5.65 72.31%
DPS 13.11 9.67 0.00 8.50 4.71 5.63 0.00 -
NAPS 3.4895 3.5024 3.3846 2.8334 3.1307 3.0568 3.0848 8.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.77 6.33 6.35 6.35 6.29 5.95 5.25 -
P/RPS 2.49 2.18 2.36 2.34 2.47 2.53 2.44 1.36%
P/EPS 51.40 33.78 53.77 63.09 54.93 82.18 87.06 -29.60%
EY 1.95 2.96 1.86 1.59 1.82 1.22 1.15 42.15%
DY 1.99 1.58 0.00 1.42 0.79 1.01 0.00 -
P/NAPS 1.88 1.75 1.81 2.12 1.89 1.83 1.59 11.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 20/08/10 20/05/10 23/02/10 20/11/09 21/08/09 20/05/09 -
Price 6.80 6.43 6.19 6.18 6.31 6.15 5.80 -
P/RPS 2.50 2.21 2.30 2.28 2.48 2.61 2.70 -4.99%
P/EPS 51.63 34.31 52.41 61.40 55.11 84.94 96.19 -33.92%
EY 1.94 2.91 1.91 1.63 1.81 1.18 1.04 51.47%
DY 1.99 1.56 0.00 1.46 0.79 0.98 0.00 -
P/NAPS 1.89 1.78 1.76 2.06 1.90 1.89 1.76 4.86%

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