[UMW] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -3.49%
YoY- -26.88%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 8,956,352 7,706,179 6,807,365 6,249,818 5,820,365 5,685,143 5,459,190 39.06%
PBT 516,037 396,794 350,881 345,699 367,580 415,001 433,234 12.35%
Tax -134,084 -137,289 -159,328 -188,445 -204,634 -223,071 -230,151 -30.22%
NP 381,953 259,505 191,553 157,254 162,946 191,930 203,083 52.30%
-
NP to SH 224,048 175,371 159,760 157,254 162,946 191,930 203,083 6.76%
-
Tax Rate 25.98% 34.60% 45.41% 54.51% 55.67% 53.75% 53.12% -
Total Cost 8,574,399 7,446,674 6,615,812 6,092,564 5,657,419 5,493,213 5,256,107 38.53%
-
Net Worth 2,184,419 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 1,937,574 8.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 140,952 158,178 95,018 95,018 111,876 117,724 117,724 12.74%
Div Payout % 62.91% 90.20% 59.48% 60.42% 68.66% 61.34% 57.97% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,184,419 2,144,802 2,123,063 2,009,428 1,949,744 1,948,562 1,937,574 8.31%
NOSH 505,945 505,277 504,482 477,230 472,482 470,951 469,874 5.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.26% 3.37% 2.81% 2.52% 2.80% 3.38% 3.72% -
ROE 10.26% 8.18% 7.52% 7.83% 8.36% 9.85% 10.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,770.22 1,525.14 1,349.38 1,309.60 1,231.87 1,207.16 1,161.84 32.37%
EPS 44.28 34.71 31.67 32.95 34.49 40.75 43.22 1.62%
DPS 27.86 31.31 18.83 20.00 23.68 25.00 25.05 7.33%
NAPS 4.3175 4.2448 4.2084 4.2106 4.1266 4.1375 4.1236 3.10%
Adjusted Per Share Value based on latest NOSH - 477,230
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 766.62 659.61 582.68 534.95 498.19 486.62 467.28 39.06%
EPS 19.18 15.01 13.67 13.46 13.95 16.43 17.38 6.78%
DPS 12.06 13.54 8.13 8.13 9.58 10.08 10.08 12.68%
NAPS 1.8698 1.8358 1.8172 1.72 1.6689 1.6679 1.6585 8.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.78 2.43 2.49 2.55 2.60 2.55 2.88 -
P/RPS 0.16 0.16 0.18 0.19 0.21 0.21 0.25 -25.71%
P/EPS 6.28 7.00 7.86 7.74 7.54 6.26 6.66 -3.83%
EY 15.93 14.28 12.72 12.92 13.26 15.98 15.01 4.04%
DY 10.02 12.88 7.56 7.84 9.11 9.80 8.70 9.86%
P/NAPS 0.64 0.57 0.59 0.61 0.63 0.62 0.70 -5.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 11/08/05 19/05/05 24/02/05 10/11/04 05/08/04 20/05/04 -
Price 2.90 2.58 2.55 2.50 2.62 2.67 2.75 -
P/RPS 0.16 0.17 0.19 0.19 0.21 0.22 0.24 -23.66%
P/EPS 6.55 7.43 8.05 7.59 7.60 6.55 6.36 1.98%
EY 15.27 13.45 12.42 13.18 13.16 15.26 15.72 -1.91%
DY 9.61 12.13 7.39 8.00 9.04 9.36 9.11 3.62%
P/NAPS 0.67 0.61 0.61 0.59 0.63 0.65 0.67 0.00%

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