[UMW] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -12.56%
YoY- 27.35%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,689,765 2,769,714 2,504,658 2,012,014 2,582,897 2,528,331 2,492,614 5.19%
PBT 315,566 232,618 167,826 140,266 197,990 203,261 192,022 39.13%
Tax -84,825 -40,439 -22,070 -29,632 -47,164 -36,066 -53,436 35.96%
NP 230,741 192,179 145,756 110,634 150,826 167,195 138,586 40.34%
-
NP to SH 142,968 139,119 106,752 80,308 91,847 88,607 62,389 73.55%
-
Tax Rate 26.88% 17.38% 13.15% 21.13% 23.82% 17.74% 27.83% -
Total Cost 2,459,024 2,577,535 2,358,902 1,901,380 2,432,071 2,361,136 2,354,028 2.94%
-
Net Worth 2,628,467 2,830,092 2,733,286 2,642,816 2,537,573 2,447,236 2,403,471 6.13%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 73,597 62,642 103,592 - 68,514 - 88,692 -11.66%
Div Payout % 51.48% 45.03% 97.04% - 74.60% - 142.16% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,628,467 2,830,092 2,733,286 2,642,816 2,537,573 2,447,236 2,403,471 6.13%
NOSH 537,711 522,022 517,962 513,806 507,514 506,905 506,815 4.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.58% 6.94% 5.82% 5.50% 5.84% 6.61% 5.56% -
ROE 5.44% 4.92% 3.91% 3.04% 3.62% 3.62% 2.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 511.66 530.57 483.56 391.59 508.93 498.78 491.82 2.66%
EPS 13.60 26.65 20.61 15.63 18.10 17.48 12.31 6.85%
DPS 14.00 12.00 20.00 0.00 13.50 0.00 17.50 -13.78%
NAPS 5.00 5.4214 5.277 5.1436 5.00 4.8278 4.7423 3.58%
Adjusted Per Share Value based on latest NOSH - 513,806
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 230.23 237.07 214.39 172.22 221.08 216.41 213.36 5.18%
EPS 12.24 11.91 9.14 6.87 7.86 7.58 5.34 73.58%
DPS 6.30 5.36 8.87 0.00 5.86 0.00 7.59 -11.64%
NAPS 2.2498 2.4224 2.3396 2.2621 2.172 2.0947 2.0572 6.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 7.80 7.05 6.30 5.40 3.85 3.62 3.78 -
P/RPS 1.52 1.33 1.30 1.38 0.76 0.73 0.77 57.16%
P/EPS 28.68 26.45 30.57 34.55 21.27 20.71 30.71 -4.44%
EY 3.49 3.78 3.27 2.89 4.70 4.83 3.26 4.63%
DY 1.79 1.70 3.17 0.00 3.51 0.00 4.63 -46.83%
P/NAPS 1.56 1.30 1.19 1.05 0.77 0.75 0.80 55.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 17/08/07 16/05/07 27/02/07 16/11/06 17/08/06 -
Price 6.80 7.50 6.60 5.85 4.75 3.80 3.67 -
P/RPS 1.33 1.41 1.36 1.49 0.93 0.76 0.75 46.35%
P/EPS 25.00 28.14 32.02 37.43 26.25 21.74 29.81 -11.04%
EY 4.00 3.55 3.12 2.67 3.81 4.60 3.35 12.51%
DY 2.06 1.60 3.03 0.00 2.84 0.00 4.77 -42.77%
P/NAPS 1.36 1.38 1.25 1.14 0.95 0.79 0.77 45.96%

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