[UMW] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 161.64%
YoY- 44.92%
Quarter Report
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,050,415 3,957,519 4,108,917 3,700,037 3,456,681 3,691,437 3,166,475 17.74%
PBT 471,001 595,780 516,784 436,712 350,038 391,894 283,781 39.96%
Tax -86,116 -122,434 -132,073 -90,846 -129,297 -113,750 -89,234 -2.33%
NP 384,885 473,346 384,711 345,866 220,741 278,144 194,547 57.26%
-
NP to SH 250,892 299,125 224,245 220,034 84,099 146,909 102,978 80.57%
-
Tax Rate 18.28% 20.55% 25.56% 20.80% 36.94% 29.03% 31.44% -
Total Cost 3,665,530 3,484,173 3,724,206 3,354,171 3,235,940 3,413,293 2,971,928 14.93%
-
Net Worth 4,848,302 4,772,714 4,603,895 4,466,621 4,199,775 3,497,636 3,494,973 24.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 292,073 175,244 116,829 - 86,602 157,393 116,499 84.03%
Div Payout % 116.41% 58.59% 52.10% - 102.98% 107.14% 113.13% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,848,302 4,772,714 4,603,895 4,466,621 4,199,775 3,497,636 3,494,973 24.26%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,154,704 1,165,878 1,164,991 0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.50% 11.96% 9.36% 9.35% 6.39% 7.53% 6.14% -
ROE 5.17% 6.27% 4.87% 4.93% 2.00% 4.20% 2.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 346.69 338.74 351.70 316.70 299.36 316.62 271.80 17.52%
EPS 21.48 25.60 19.19 18.83 7.21 12.60 8.84 80.25%
DPS 25.00 15.00 10.00 0.00 7.50 13.50 10.00 83.69%
NAPS 4.1499 4.0852 3.9407 3.8232 3.6371 3.00 3.00 24.02%
Adjusted Per Share Value based on latest NOSH - 1,168,293
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 346.69 338.74 351.70 316.70 295.87 315.97 271.03 17.74%
EPS 21.48 25.60 19.19 18.83 7.20 12.57 8.81 80.66%
DPS 25.00 15.00 10.00 0.00 7.41 13.47 9.97 84.05%
NAPS 4.1499 4.0852 3.9407 3.8232 3.5948 2.9938 2.9915 24.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 11.94 10.00 9.13 7.30 7.00 6.85 7.22 -
P/RPS 3.44 2.95 2.60 2.30 2.34 2.16 2.66 18.60%
P/EPS 55.60 39.06 47.57 38.76 96.11 54.36 81.68 -22.52%
EY 1.80 2.56 2.10 2.58 1.04 1.84 1.22 29.44%
DY 2.09 1.50 1.10 0.00 1.07 1.97 1.39 31.08%
P/NAPS 2.88 2.45 2.32 1.91 1.92 2.28 2.41 12.55%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 16/08/12 29/05/12 24/02/12 24/11/11 19/08/11 -
Price 12.10 9.94 9.99 7.85 6.98 6.75 7.22 -
P/RPS 3.49 2.93 2.84 2.48 2.33 2.13 2.66 19.74%
P/EPS 56.34 38.82 52.05 41.68 95.84 53.57 81.68 -21.84%
EY 1.77 2.58 1.92 2.40 1.04 1.87 1.22 28.01%
DY 2.07 1.51 1.00 0.00 1.07 2.00 1.39 30.25%
P/NAPS 2.92 2.43 2.54 2.05 1.92 2.25 2.41 13.58%

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