[UMW] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -22.83%
YoY- 76.0%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,060,758 1,104,263 903,422 771,507 939,853 959,584 705,209 31.18%
PBT 100,099 145,617 118,333 98,048 113,044 121,476 77,322 18.72%
Tax -49,149 -76,742 -59,048 -55,851 -58,360 -56,805 -34,376 26.83%
NP 50,950 68,875 59,285 42,197 54,684 64,671 42,946 12.03%
-
NP to SH 50,950 68,875 59,285 42,197 54,684 64,671 42,946 12.03%
-
Tax Rate 49.10% 52.70% 49.90% 56.96% 51.63% 46.76% 44.46% -
Total Cost 1,009,808 1,035,388 844,137 729,310 885,169 894,913 662,263 32.37%
-
Net Worth 1,646,626 1,676,022 1,604,689 1,527,735 1,489,333 1,457,217 1,392,029 11.81%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 27,443 27,407 27,358 - 26,858 - 26,824 1.52%
Div Payout % 53.86% 39.79% 46.15% - 49.12% - 62.46% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,646,626 1,676,022 1,604,689 1,527,735 1,489,333 1,457,217 1,392,029 11.81%
NOSH 274,437 274,074 273,580 269,285 268,585 268,344 268,244 1.52%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.80% 6.24% 6.56% 5.47% 5.82% 6.74% 6.09% -
ROE 3.09% 4.11% 3.69% 2.76% 3.67% 4.44% 3.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 386.52 402.91 330.22 286.50 349.93 357.59 262.90 29.20%
EPS 11.14 25.13 21.67 15.67 20.36 24.10 16.01 -21.42%
DPS 10.00 10.00 10.00 0.00 10.00 0.00 10.00 0.00%
NAPS 6.00 6.1152 5.8655 5.6733 5.5451 5.4304 5.1894 10.13%
Adjusted Per Share Value based on latest NOSH - 269,285
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.80 94.52 77.33 66.04 80.45 82.14 60.36 31.19%
EPS 4.36 5.90 5.07 3.61 4.68 5.54 3.68 11.93%
DPS 2.35 2.35 2.34 0.00 2.30 0.00 2.30 1.44%
NAPS 1.4094 1.4346 1.3735 1.3077 1.2748 1.2473 1.1915 11.81%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.75 3.97 3.90 4.28 3.47 3.17 2.55 -
P/RPS 0.97 0.99 1.18 1.49 0.99 0.89 0.97 0.00%
P/EPS 20.20 15.80 18.00 27.31 17.04 13.15 15.93 17.10%
EY 4.95 6.33 5.56 3.66 5.87 7.60 6.28 -14.63%
DY 2.67 2.52 2.56 0.00 2.88 0.00 3.92 -22.53%
P/NAPS 0.63 0.65 0.66 0.75 0.63 0.58 0.49 18.18%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 15/11/02 08/08/02 16/05/02 17/04/02 08/11/01 09/08/01 -
Price 3.85 3.90 3.92 4.30 4.60 2.97 2.95 -
P/RPS 1.00 0.97 1.19 1.50 1.31 0.83 1.12 -7.25%
P/EPS 20.74 15.52 18.09 27.44 22.59 12.32 18.43 8.16%
EY 4.82 6.44 5.53 3.64 4.43 8.11 5.43 -7.61%
DY 2.60 2.56 2.55 0.00 2.17 0.00 3.39 -16.17%
P/NAPS 0.64 0.64 0.67 0.76 0.83 0.55 0.57 8.00%

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