[UMW] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.35%
YoY- 40.93%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 11,147,163 12,134,258 12,769,581 12,569,230 12,012,769 10,949,263 9,976,151 7.68%
PBT 937,994 1,107,524 1,276,685 1,317,243 1,196,080 1,008,908 856,276 6.27%
Tax -225,786 -280,054 -320,872 -340,844 -288,009 -213,707 -176,966 17.65%
NP 712,208 827,470 955,813 976,399 908,071 795,201 679,310 3.20%
-
NP to SH 417,733 490,026 565,838 589,118 575,581 530,609 469,147 -7.45%
-
Tax Rate 24.07% 25.29% 25.13% 25.88% 24.08% 21.18% 20.67% -
Total Cost 10,434,955 11,306,788 11,813,768 11,592,831 11,104,698 10,154,062 9,296,841 8.01%
-
Net Worth 3,571,213 3,603,953 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 22.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 303,679 399,490 399,490 343,195 266,556 156,714 156,714 55.49%
Div Payout % 72.70% 81.52% 70.60% 58.26% 46.31% 29.53% 33.40% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,571,213 3,603,953 3,247,297 3,380,563 3,329,630 3,277,395 2,628,467 22.69%
NOSH 1,097,113 1,093,830 1,082,432 1,079,603 1,077,585 1,076,461 537,711 60.93%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.39% 6.82% 7.49% 7.77% 7.56% 7.26% 6.81% -
ROE 11.70% 13.60% 17.42% 17.43% 17.29% 16.19% 17.85% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,016.04 1,109.34 1,179.71 1,164.24 1,114.79 1,017.15 1,897.71 -34.08%
EPS 38.08 44.80 52.27 54.57 53.41 49.29 89.24 -43.35%
DPS 28.00 37.00 37.00 31.79 24.74 14.56 29.81 -4.09%
NAPS 3.2551 3.2948 3.00 3.1313 3.0899 3.0446 5.00 -24.90%
Adjusted Per Share Value based on latest NOSH - 1,079,603
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 954.14 1,038.63 1,093.01 1,075.86 1,028.23 937.20 853.91 7.68%
EPS 35.76 41.94 48.43 50.43 49.27 45.42 40.16 -7.45%
DPS 25.99 34.19 34.19 29.38 22.82 13.41 13.41 55.51%
NAPS 3.0568 3.0848 2.7795 2.8936 2.85 2.8053 2.2498 22.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.95 5.25 5.15 5.80 6.00 6.05 7.80 -
P/RPS 0.59 0.47 0.44 0.50 0.54 0.59 0.41 27.48%
P/EPS 15.63 11.72 9.85 10.63 11.23 12.27 8.74 47.38%
EY 6.40 8.53 10.15 9.41 8.90 8.15 11.44 -32.12%
DY 4.71 7.05 7.18 5.48 4.12 2.41 3.82 14.99%
P/NAPS 1.83 1.59 1.72 1.85 1.94 1.99 1.56 11.23%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 20/05/09 25/02/09 24/11/08 20/08/08 23/05/08 28/02/08 -
Price 6.15 5.80 5.45 5.40 5.85 6.65 6.80 -
P/RPS 0.61 0.52 0.46 0.46 0.52 0.65 0.36 42.17%
P/EPS 16.15 12.95 10.43 9.90 10.95 13.49 7.62 65.07%
EY 6.19 7.72 9.59 10.11 9.13 7.41 13.12 -39.42%
DY 4.55 6.38 6.79 5.89 4.23 2.19 4.38 2.57%
P/NAPS 1.89 1.76 1.82 1.72 1.89 2.18 1.36 24.55%

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