[UMW] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,950,488 9,868,789 6,243,728 5,222,681 3,933,456 3,330,957 3,136,089 21.20%
PBT 754,281 657,497 350,152 464,778 464,226 365,829 204,866 24.25%
Tax -169,343 -158,163 -185,267 -248,210 -237,513 -179,553 -107,723 7.82%
NP 584,938 499,334 164,885 216,568 226,713 186,276 97,143 34.86%
-
NP to SH 305,904 284,201 164,885 216,568 226,713 186,276 97,143 21.05%
-
Tax Rate 22.45% 24.06% 52.91% 53.40% 51.16% 49.08% 52.58% -
Total Cost 9,365,550 9,369,455 6,078,843 5,006,113 3,706,743 3,144,681 3,038,946 20.62%
-
Net Worth 2,546,550 2,339,795 2,038,430 1,870,446 1,718,036 1,489,643 1,349,164 11.16%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 208,072 192,321 95,479 150,312 54,884 53,728 33,543 35.53%
Div Payout % 68.02% 67.67% 57.91% 69.41% 24.21% 28.84% 34.53% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,546,550 2,339,795 2,038,430 1,870,446 1,718,036 1,489,643 1,349,164 11.16%
NOSH 507,493 506,109 477,395 462,501 274,420 268,641 268,346 11.19%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.88% 5.06% 2.64% 4.15% 5.76% 5.59% 3.10% -
ROE 12.01% 12.15% 8.09% 11.58% 13.20% 12.50% 7.20% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,960.71 1,949.93 1,307.87 1,129.23 1,433.37 1,239.93 1,168.67 9.00%
EPS 60.30 56.20 34.50 46.80 49.57 69.34 36.20 8.87%
DPS 41.00 38.00 20.00 32.50 20.00 20.00 12.50 21.88%
NAPS 5.0179 4.6231 4.2699 4.0442 6.2606 5.5451 5.0277 -0.03%
Adjusted Per Share Value based on latest NOSH - 462,351
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 851.71 844.72 534.43 447.03 336.68 285.11 268.43 21.21%
EPS 26.18 24.33 14.11 18.54 19.41 15.94 8.31 21.06%
DPS 17.81 16.46 8.17 12.87 4.70 4.60 2.87 35.54%
NAPS 2.1797 2.0027 1.7448 1.601 1.4706 1.2751 1.1548 11.16%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.85 2.95 2.55 3.03 3.75 3.47 2.50 -
P/RPS 0.20 0.15 0.19 0.27 0.26 0.28 0.21 -0.80%
P/EPS 6.39 5.25 7.38 6.47 4.54 5.00 6.91 -1.29%
EY 15.66 19.04 13.54 15.45 22.03 19.98 14.48 1.31%
DY 10.65 12.88 7.84 10.73 5.33 5.76 5.00 13.42%
P/NAPS 0.77 0.64 0.60 0.75 0.60 0.63 0.50 7.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/03/06 24/02/05 26/02/04 25/02/03 17/04/02 13/02/01 -
Price 4.75 3.58 2.50 2.95 3.85 4.60 2.40 -
P/RPS 0.24 0.18 0.19 0.26 0.27 0.37 0.21 2.24%
P/EPS 7.88 6.38 7.24 6.30 4.66 6.63 6.63 2.91%
EY 12.69 15.69 13.82 15.87 21.46 15.07 15.08 -2.83%
DY 8.63 10.61 8.00 11.02 5.19 4.35 5.21 8.77%
P/NAPS 0.95 0.77 0.59 0.73 0.61 0.83 0.48 12.04%

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