[UMW] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 16.37%
YoY- 37.73%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 3,131,348 2,990,582 2,965,322 3,048,101 3,121,914 3,085,931 2,905,127 5.11%
PBT 365,829 303,350 246,035 237,061 204,828 194,165 192,904 53.03%
Tax -179,553 -150,250 -126,248 -124,890 -108,438 -91,332 -76,134 76.90%
NP 186,276 153,100 119,787 112,171 96,390 102,833 116,770 36.41%
-
NP to SH 186,276 153,100 119,787 112,171 96,390 102,833 116,770 36.41%
-
Tax Rate 49.08% 49.53% 51.31% 52.68% 52.94% 47.04% 39.47% -
Total Cost 2,945,072 2,837,482 2,845,535 2,935,930 3,025,524 2,983,098 2,788,357 3.70%
-
Net Worth 1,489,333 1,457,217 1,392,029 1,372,528 1,348,326 1,343,914 1,311,797 8.80%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 73,808 67,063 46,937 20,113 20,113 13,310 13,310 212.31%
Div Payout % 39.62% 43.80% 39.18% 17.93% 20.87% 12.94% 11.40% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,489,333 1,457,217 1,392,029 1,372,528 1,348,326 1,343,914 1,311,797 8.80%
NOSH 268,585 268,344 268,244 268,176 268,179 268,246 268,261 0.08%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.95% 5.12% 4.04% 3.68% 3.09% 3.33% 4.02% -
ROE 12.51% 10.51% 8.61% 8.17% 7.15% 7.65% 8.90% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,165.87 1,114.46 1,105.45 1,136.60 1,164.11 1,150.41 1,082.95 5.02%
EPS 69.35 57.05 44.66 41.83 35.94 38.34 43.53 36.29%
DPS 27.50 25.00 17.50 7.50 7.50 5.00 5.00 210.61%
NAPS 5.5451 5.4304 5.1894 5.118 5.0277 5.01 4.89 8.71%
Adjusted Per Share Value based on latest NOSH - 268,176
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 268.03 255.98 253.82 260.90 267.22 264.14 248.66 5.11%
EPS 15.94 13.10 10.25 9.60 8.25 8.80 9.99 36.43%
DPS 6.32 5.74 4.02 1.72 1.72 1.14 1.14 212.26%
NAPS 1.2748 1.2473 1.1915 1.1748 1.1541 1.1503 1.1228 8.80%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.47 3.17 2.55 2.50 2.50 2.75 4.10 -
P/RPS 0.30 0.28 0.23 0.22 0.21 0.24 0.38 -14.54%
P/EPS 5.00 5.56 5.71 5.98 6.96 7.17 9.42 -34.36%
EY 19.99 18.00 17.51 16.73 14.38 13.94 10.62 52.27%
DY 7.93 7.89 6.86 3.00 3.00 1.82 1.22 247.10%
P/NAPS 0.63 0.58 0.49 0.49 0.50 0.55 0.84 -17.40%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 17/04/02 08/11/01 09/08/01 21/05/01 13/02/01 16/11/00 07/08/00 -
Price 4.60 2.97 2.95 2.29 2.40 2.50 3.33 -
P/RPS 0.39 0.27 0.27 0.20 0.21 0.22 0.31 16.48%
P/EPS 6.63 5.21 6.61 5.47 6.68 6.52 7.65 -9.07%
EY 15.08 19.21 15.14 18.27 14.98 15.33 13.07 9.97%
DY 5.98 8.42 5.93 3.28 3.13 2.00 1.50 150.79%
P/NAPS 0.83 0.55 0.57 0.45 0.48 0.50 0.68 14.17%

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