[UMW] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -42.75%
YoY- 155.19%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,957,519 4,108,917 3,700,037 3,456,681 3,691,437 3,166,475 3,221,160 14.66%
PBT 595,780 516,784 436,712 350,038 391,894 283,781 339,538 45.32%
Tax -122,434 -132,073 -90,846 -129,297 -113,750 -89,234 -79,692 33.04%
NP 473,346 384,711 345,866 220,741 278,144 194,547 259,846 48.99%
-
NP to SH 299,125 224,245 220,034 84,099 146,909 102,978 151,832 56.96%
-
Tax Rate 20.55% 25.56% 20.80% 36.94% 29.03% 31.44% 23.47% -
Total Cost 3,484,173 3,724,206 3,354,171 3,235,940 3,413,293 2,971,928 2,961,314 11.41%
-
Net Worth 4,772,714 4,603,895 4,466,621 4,199,775 3,497,636 3,494,973 4,222,370 8.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 175,244 116,829 - 86,602 157,393 116,499 - -
Div Payout % 58.59% 52.10% - 102.98% 107.14% 113.13% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 4,772,714 4,603,895 4,466,621 4,199,775 3,497,636 3,494,973 4,222,370 8.48%
NOSH 1,168,293 1,168,293 1,168,293 1,154,704 1,165,878 1,164,991 1,161,683 0.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.96% 9.36% 9.35% 6.39% 7.53% 6.14% 8.07% -
ROE 6.27% 4.87% 4.93% 2.00% 4.20% 2.95% 3.60% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 338.74 351.70 316.70 299.36 316.62 271.80 277.28 14.23%
EPS 25.60 19.19 18.83 7.21 12.60 8.84 13.07 56.35%
DPS 15.00 10.00 0.00 7.50 13.50 10.00 0.00 -
NAPS 4.0852 3.9407 3.8232 3.6371 3.00 3.00 3.6347 8.07%
Adjusted Per Share Value based on latest NOSH - 1,154,704
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 338.74 351.70 316.70 295.87 315.97 271.03 275.71 14.66%
EPS 25.60 19.19 18.83 7.20 12.57 8.81 13.00 56.91%
DPS 15.00 10.00 0.00 7.41 13.47 9.97 0.00 -
NAPS 4.0852 3.9407 3.8232 3.5948 2.9938 2.9915 3.6141 8.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 10.00 9.13 7.30 7.00 6.85 7.22 7.36 -
P/RPS 2.95 2.60 2.30 2.34 2.16 2.66 2.65 7.39%
P/EPS 39.06 47.57 38.76 96.11 54.36 81.68 56.31 -21.58%
EY 2.56 2.10 2.58 1.04 1.84 1.22 1.78 27.32%
DY 1.50 1.10 0.00 1.07 1.97 1.39 0.00 -
P/NAPS 2.45 2.32 1.91 1.92 2.28 2.41 2.02 13.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 16/08/12 29/05/12 24/02/12 24/11/11 19/08/11 25/05/11 -
Price 9.94 9.99 7.85 6.98 6.75 7.22 7.15 -
P/RPS 2.93 2.84 2.48 2.33 2.13 2.66 2.58 8.82%
P/EPS 38.82 52.05 41.68 95.84 53.57 81.68 54.71 -20.39%
EY 2.58 1.92 2.40 1.04 1.87 1.22 1.83 25.65%
DY 1.51 1.00 0.00 1.07 2.00 1.39 0.00 -
P/NAPS 2.43 2.54 2.05 1.92 2.25 2.41 1.97 14.97%

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