[UMW] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1.66%
YoY- 18.81%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,877,803 4,562,692 4,187,833 3,839,950 3,674,413 3,485,897 3,287,684 30.05%
PBT 465,774 480,818 485,625 462,097 475,042 450,901 409,890 8.88%
Tax -254,226 -262,311 -257,086 -240,790 -250,001 -230,064 -205,392 15.26%
NP 211,548 218,507 228,539 221,307 225,041 220,837 204,498 2.28%
-
NP to SH 211,548 218,507 228,539 221,307 225,041 220,837 204,498 2.28%
-
Tax Rate 54.58% 54.56% 52.94% 52.11% 52.63% 51.02% 50.11% -
Total Cost 4,666,255 4,344,185 3,959,294 3,618,643 3,449,372 3,265,060 3,083,186 31.78%
-
Net Worth 1,658,464 1,654,635 1,653,143 1,646,626 1,676,022 1,604,689 1,527,735 5.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 75,815 54,851 54,851 54,851 54,266 46,984 73,808 1.80%
Div Payout % 35.84% 25.10% 24.00% 24.79% 24.11% 21.28% 36.09% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,658,464 1,654,635 1,653,143 1,646,626 1,676,022 1,604,689 1,527,735 5.62%
NOSH 276,410 275,772 275,523 274,437 274,074 273,580 269,285 1.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.34% 4.79% 5.46% 5.76% 6.12% 6.34% 6.22% -
ROE 12.76% 13.21% 13.82% 13.44% 13.43% 13.76% 13.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,764.69 1,654.51 1,519.95 1,399.21 1,340.66 1,274.17 1,220.89 27.80%
EPS 76.53 79.23 82.95 80.64 82.11 80.72 75.94 0.51%
DPS 27.50 20.00 20.00 20.00 19.80 17.50 27.50 0.00%
NAPS 6.00 6.00 6.00 6.00 6.1152 5.8655 5.6733 3.79%
Adjusted Per Share Value based on latest NOSH - 274,437
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 417.52 390.54 358.46 328.68 314.51 298.38 281.41 30.05%
EPS 18.11 18.70 19.56 18.94 19.26 18.90 17.50 2.30%
DPS 6.49 4.69 4.69 4.69 4.64 4.02 6.32 1.78%
NAPS 1.4196 1.4163 1.415 1.4094 1.4346 1.3735 1.3077 5.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.55 3.97 3.85 3.75 3.97 3.90 4.28 -
P/RPS 0.26 0.24 0.25 0.27 0.30 0.31 0.35 -17.96%
P/EPS 5.95 5.01 4.64 4.65 4.84 4.83 5.64 3.62%
EY 16.82 19.96 21.54 21.50 20.68 20.70 17.74 -3.48%
DY 6.04 5.04 5.19 5.33 4.99 4.49 6.43 -4.08%
P/NAPS 0.76 0.66 0.64 0.63 0.65 0.66 0.75 0.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 13/08/03 12/05/03 25/02/03 15/11/02 08/08/02 16/05/02 -
Price 3.03 4.53 3.78 3.85 3.90 3.92 4.30 -
P/RPS 0.17 0.27 0.25 0.28 0.29 0.31 0.35 -38.18%
P/EPS 3.96 5.72 4.56 4.77 4.75 4.86 5.66 -21.17%
EY 25.26 17.49 21.94 20.95 21.05 20.59 17.66 26.92%
DY 9.08 4.42 5.29 5.19 5.08 4.46 6.40 26.23%
P/NAPS 0.51 0.76 0.63 0.64 0.64 0.67 0.76 -23.33%

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