[UMW] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.62%
YoY- 101.43%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,417,721 3,087,276 3,282,075 3,033,157 2,992,338 2,797,651 2,581,069 20.52%
PBT 224,937 340,922 442,266 305,094 249,125 288,174 185,468 13.68%
Tax -89,577 -78,723 -99,272 -72,826 -68,476 -63,157 -42,104 65.19%
NP 135,360 262,199 342,994 232,268 180,649 225,017 143,364 -3.74%
-
NP to SH 32,956 149,394 211,697 132,856 111,068 125,938 79,431 -44.28%
-
Tax Rate 39.82% 23.09% 22.45% 23.87% 27.49% 21.92% 22.70% -
Total Cost 3,282,361 2,825,077 2,939,081 2,800,889 2,811,689 2,572,634 2,437,705 21.87%
-
Net Worth 3,416,851 4,076,743 4,091,829 3,954,181 3,310,287 3,657,591 3,571,213 -2.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 74,031 153,137 112,965 - 99,308 54,994 65,826 8.12%
Div Payout % 224.64% 102.51% 53.36% - 89.41% 43.67% 82.87% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,416,851 4,076,743 4,091,829 3,954,181 3,310,287 3,657,591 3,571,213 -2.89%
NOSH 1,138,950 1,134,350 1,129,653 1,124,944 1,103,429 1,099,895 1,097,113 2.51%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.96% 8.49% 10.45% 7.66% 6.04% 8.04% 5.55% -
ROE 0.96% 3.66% 5.17% 3.36% 3.36% 3.44% 2.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 300.08 272.16 290.54 269.63 271.19 254.36 235.26 17.56%
EPS 2.90 13.17 18.74 11.81 10.06 11.45 7.24 -45.57%
DPS 6.50 13.50 10.00 0.00 9.00 5.00 6.00 5.46%
NAPS 3.00 3.5939 3.6222 3.515 3.00 3.3254 3.2551 -5.28%
Adjusted Per Share Value based on latest NOSH - 1,124,944
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 292.54 264.26 280.93 259.62 256.13 239.46 220.93 20.52%
EPS 2.82 12.79 18.12 11.37 9.51 10.78 6.80 -44.29%
DPS 6.34 13.11 9.67 0.00 8.50 4.71 5.63 8.21%
NAPS 2.9247 3.4895 3.5024 3.3846 2.8334 3.1307 3.0568 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.02 6.77 6.33 6.35 6.35 6.29 5.95 -
P/RPS 2.34 2.49 2.18 2.36 2.34 2.47 2.53 -5.05%
P/EPS 242.61 51.40 33.78 53.77 63.09 54.93 82.18 105.38%
EY 0.41 1.95 2.96 1.86 1.59 1.82 1.22 -51.56%
DY 0.93 1.99 1.58 0.00 1.42 0.79 1.01 -5.33%
P/NAPS 2.34 1.88 1.75 1.81 2.12 1.89 1.83 17.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 20/08/10 20/05/10 23/02/10 20/11/09 21/08/09 -
Price 7.10 6.80 6.43 6.19 6.18 6.31 6.15 -
P/RPS 2.37 2.50 2.21 2.30 2.28 2.48 2.61 -6.21%
P/EPS 245.37 51.63 34.31 52.41 61.40 55.11 84.94 102.44%
EY 0.41 1.94 2.91 1.91 1.63 1.81 1.18 -50.48%
DY 0.92 1.99 1.56 0.00 1.46 0.79 0.98 -4.11%
P/NAPS 2.37 1.89 1.78 1.76 2.06 1.90 1.89 16.23%

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