[UMW] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.99%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,402,934 1,419,374 1,278,281 1,119,390 1,060,758 1,104,263 903,422 33.99%
PBT 99,153 130,573 113,526 121,576 100,099 145,617 118,333 -11.09%
Tax -44,688 -68,657 -64,273 -72,147 -49,149 -76,742 -59,048 -16.91%
NP 54,465 61,916 49,253 49,429 50,950 68,875 59,285 -5.48%
-
NP to SH 54,465 61,916 49,253 49,429 50,950 68,875 59,285 -5.48%
-
Tax Rate 45.07% 52.58% 56.62% 59.34% 49.10% 52.70% 49.90% -
Total Cost 1,348,469 1,357,458 1,229,028 1,069,961 1,009,808 1,035,388 844,137 36.53%
-
Net Worth 1,867,344 1,800,014 1,766,627 1,772,969 1,646,626 1,676,022 1,604,689 10.60%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 69,352 48,371 - - 27,443 27,407 27,358 85.60%
Div Payout % 127.33% 78.13% - - 53.86% 39.79% 46.15% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,867,344 1,800,014 1,766,627 1,772,969 1,646,626 1,676,022 1,604,689 10.60%
NOSH 462,351 276,410 275,772 275,523 274,437 274,074 273,580 41.74%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.88% 4.36% 3.85% 4.42% 4.80% 6.24% 6.56% -
ROE 2.92% 3.44% 2.79% 2.79% 3.09% 4.11% 3.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 303.43 513.50 463.53 406.28 386.52 402.91 330.22 -5.46%
EPS 11.78 22.40 17.86 17.94 11.14 25.13 21.67 -33.31%
DPS 15.00 17.50 0.00 0.00 10.00 10.00 10.00 30.94%
NAPS 4.0388 6.5121 6.4061 6.4349 6.00 6.1152 5.8655 -21.97%
Adjusted Per Share Value based on latest NOSH - 275,523
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 120.08 121.49 109.41 95.81 90.80 94.52 77.33 33.98%
EPS 4.66 5.30 4.22 4.23 4.36 5.90 5.07 -5.45%
DPS 5.94 4.14 0.00 0.00 2.35 2.35 2.34 85.77%
NAPS 1.5984 1.5407 1.5121 1.5176 1.4094 1.4346 1.3735 10.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.03 4.55 3.97 3.85 3.75 3.97 3.90 -
P/RPS 1.00 0.89 0.86 0.95 0.97 0.99 1.18 -10.42%
P/EPS 25.72 20.31 22.23 21.46 20.20 15.80 18.00 26.77%
EY 3.89 4.92 4.50 4.66 4.95 6.33 5.56 -21.13%
DY 4.95 3.85 0.00 0.00 2.67 2.52 2.56 55.02%
P/NAPS 0.75 0.70 0.62 0.60 0.63 0.65 0.66 8.87%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 11/11/03 13/08/03 12/05/03 25/02/03 15/11/02 08/08/02 -
Price 2.95 3.03 4.53 3.78 3.85 3.90 3.92 -
P/RPS 0.97 0.59 0.98 0.93 1.00 0.97 1.19 -12.70%
P/EPS 25.04 13.53 25.36 21.07 20.74 15.52 18.09 24.12%
EY 3.99 7.39 3.94 4.75 4.82 6.44 5.53 -19.50%
DY 5.08 5.78 0.00 0.00 2.60 2.56 2.55 58.12%
P/NAPS 0.73 0.47 0.71 0.59 0.64 0.64 0.67 5.86%

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