[UMW] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.75%
YoY- -27.42%
Quarter Report
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 11,404,215 10,720,861 10,618,639 11,147,163 12,134,258 12,769,581 12,569,230 -6.28%
PBT 1,027,861 846,504 872,387 937,994 1,107,524 1,276,685 1,317,243 -15.25%
Tax -246,563 -199,292 -195,669 -225,786 -280,054 -320,872 -340,844 -19.43%
NP 781,298 647,212 676,718 712,208 827,470 955,813 976,399 -13.82%
-
NP to SH 449,293 382,395 391,015 417,733 490,026 565,838 589,118 -16.53%
-
Tax Rate 23.99% 23.54% 22.43% 24.07% 25.29% 25.13% 25.88% -
Total Cost 10,622,917 10,073,649 9,941,921 10,434,955 11,306,788 11,813,768 11,592,831 -5.66%
-
Net Worth 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 3,380,563 11.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 220,130 220,130 250,713 303,679 399,490 399,490 343,195 -25.64%
Div Payout % 48.99% 57.57% 64.12% 72.70% 81.52% 70.60% 58.26% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,954,181 3,310,287 3,657,591 3,571,213 3,603,953 3,247,297 3,380,563 11.02%
NOSH 1,124,944 1,103,429 1,099,895 1,097,113 1,093,830 1,082,432 1,079,603 2.78%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.85% 6.04% 6.37% 6.39% 6.82% 7.49% 7.77% -
ROE 11.36% 11.55% 10.69% 11.70% 13.60% 17.42% 17.43% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,013.76 971.59 965.42 1,016.04 1,109.34 1,179.71 1,164.24 -8.82%
EPS 39.94 34.66 35.55 38.08 44.80 52.27 54.57 -18.80%
DPS 19.57 20.00 23.00 28.00 37.00 37.00 31.79 -27.65%
NAPS 3.515 3.00 3.3254 3.2551 3.2948 3.00 3.1313 8.01%
Adjusted Per Share Value based on latest NOSH - 1,097,113
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 976.14 917.65 908.90 954.14 1,038.63 1,093.01 1,075.86 -6.28%
EPS 38.46 32.73 33.47 35.76 41.94 48.43 50.43 -16.54%
DPS 18.84 18.84 21.46 25.99 34.19 34.19 29.38 -25.65%
NAPS 3.3846 2.8334 3.1307 3.0568 3.0848 2.7795 2.8936 11.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.35 6.35 6.29 5.95 5.25 5.15 5.80 -
P/RPS 0.63 0.65 0.65 0.59 0.47 0.44 0.50 16.67%
P/EPS 15.90 18.32 17.69 15.63 11.72 9.85 10.63 30.82%
EY 6.29 5.46 5.65 6.40 8.53 10.15 9.41 -23.56%
DY 3.08 3.15 3.66 4.71 7.05 7.18 5.48 -31.91%
P/NAPS 1.81 2.12 1.89 1.83 1.59 1.72 1.85 -1.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 23/02/10 20/11/09 21/08/09 20/05/09 25/02/09 24/11/08 -
Price 6.19 6.18 6.31 6.15 5.80 5.45 5.40 -
P/RPS 0.61 0.64 0.65 0.61 0.52 0.46 0.46 20.72%
P/EPS 15.50 17.83 17.75 16.15 12.95 10.43 9.90 34.87%
EY 6.45 5.61 5.63 6.19 7.72 9.59 10.11 -25.91%
DY 3.16 3.24 3.65 4.55 6.38 6.79 5.89 -33.99%
P/NAPS 1.76 2.06 1.90 1.89 1.76 1.82 1.72 1.54%

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