[UMW] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -31.24%
YoY- -24.24%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,832,387 1,554,596 1,504,234 1,358,601 1,402,934 1,419,374 1,278,281 26.99%
PBT 77,272 83,152 95,293 89,982 99,153 130,573 113,526 -22.53%
Tax -28,499 -50,220 -57,193 -52,533 -44,688 -68,657 -64,273 -41.70%
NP 48,773 32,932 38,100 37,449 54,465 61,916 49,253 -0.64%
-
NP to SH 48,773 32,932 38,100 37,449 54,465 61,916 49,253 -0.64%
-
Tax Rate 36.88% 60.40% 60.02% 58.38% 45.07% 52.58% 56.62% -
Total Cost 1,783,614 1,521,664 1,466,134 1,321,152 1,348,469 1,357,458 1,229,028 28.03%
-
Net Worth 2,009,428 1,949,744 1,948,562 1,937,574 1,867,344 1,800,014 1,766,627 8.92%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 52,495 42,523 - - 69,352 48,371 - -
Div Payout % 107.63% 129.12% - - 127.33% 78.13% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,009,428 1,949,744 1,948,562 1,937,574 1,867,344 1,800,014 1,766,627 8.92%
NOSH 477,230 472,482 470,951 469,874 462,351 276,410 275,772 43.90%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.66% 2.12% 2.53% 2.76% 3.88% 4.36% 3.85% -
ROE 2.43% 1.69% 1.96% 1.93% 2.92% 3.44% 2.79% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 383.96 329.03 319.40 289.14 303.43 513.50 463.53 -11.74%
EPS 10.22 6.97 8.09 7.97 11.78 22.40 17.86 -30.95%
DPS 11.00 9.00 0.00 0.00 15.00 17.50 0.00 -
NAPS 4.2106 4.1266 4.1375 4.1236 4.0388 6.5121 6.4061 -24.30%
Adjusted Per Share Value based on latest NOSH - 469,874
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 156.84 133.07 128.75 116.29 120.08 121.49 109.41 26.99%
EPS 4.17 2.82 3.26 3.21 4.66 5.30 4.22 -0.78%
DPS 4.49 3.64 0.00 0.00 5.94 4.14 0.00 -
NAPS 1.72 1.6689 1.6679 1.6585 1.5984 1.5407 1.5121 8.92%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.55 2.60 2.55 2.88 3.03 4.55 3.97 -
P/RPS 0.66 0.79 0.80 1.00 1.00 0.89 0.86 -16.10%
P/EPS 24.95 37.30 31.52 36.14 25.72 20.31 22.23 7.96%
EY 4.01 2.68 3.17 2.77 3.89 4.92 4.50 -7.36%
DY 4.31 3.46 0.00 0.00 4.95 3.85 0.00 -
P/NAPS 0.61 0.63 0.62 0.70 0.75 0.70 0.62 -1.07%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 10/11/04 05/08/04 20/05/04 26/02/04 11/11/03 13/08/03 -
Price 2.50 2.62 2.67 2.75 2.95 3.03 4.53 -
P/RPS 0.65 0.80 0.84 0.95 0.97 0.59 0.98 -23.85%
P/EPS 24.46 37.59 33.00 34.50 25.04 13.53 25.36 -2.36%
EY 4.09 2.66 3.03 2.90 3.99 7.39 3.94 2.51%
DY 4.40 3.44 0.00 0.00 5.08 5.78 0.00 -
P/NAPS 0.59 0.63 0.65 0.67 0.73 0.47 0.71 -11.56%

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