[UMW] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 11.55%
YoY- 85.06%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 13,678,461 15,003,681 13,753,493 15,688,630 13,438,762 12,536,677 10,304,697 4.83%
PBT 799,840 1,775,606 1,495,377 2,065,701 1,353,617 1,451,042 796,505 0.06%
Tax -270,133 -421,268 -353,878 -460,470 -376,901 -334,428 -174,421 7.55%
NP 529,706 1,354,338 1,141,498 1,605,230 976,716 1,116,614 622,084 -2.64%
-
NP to SH 329,486 766,001 762,804 991,205 535,625 658,596 361,769 -1.54%
-
Tax Rate 33.77% 23.73% 23.66% 22.29% 27.84% 23.05% 21.90% -
Total Cost 13,148,754 13,649,342 12,611,994 14,083,400 12,462,046 11,420,062 9,682,613 5.22%
-
Net Worth 6,814,892 6,643,970 5,025,299 4,772,714 3,497,130 4,076,225 3,657,360 10.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 155,772 389,431 545,203 389,431 365,255 355,384 161,307 -0.57%
Div Payout % 47.28% 50.84% 71.47% 39.29% 68.19% 53.96% 44.59% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,814,892 6,643,970 5,025,299 4,772,714 3,497,130 4,076,225 3,657,360 10.92%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,165,710 1,134,206 1,099,825 1.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.87% 9.03% 8.30% 10.23% 7.27% 8.91% 6.04% -
ROE 4.83% 11.53% 15.18% 20.77% 15.32% 16.16% 9.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,170.81 1,284.24 1,177.23 1,342.87 1,152.84 1,105.33 936.94 3.78%
EPS 28.20 65.56 65.29 84.84 45.95 58.07 32.89 -2.53%
DPS 13.33 33.33 46.67 33.33 31.33 31.33 14.67 -1.58%
NAPS 5.8332 5.6869 4.3014 4.0852 3.00 3.5939 3.3254 9.81%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,170.81 1,284.24 1,177.23 1,342.87 1,150.29 1,073.08 882.03 4.83%
EPS 28.20 65.56 65.29 84.84 45.85 56.37 30.97 -1.54%
DPS 13.33 33.33 46.67 33.33 31.26 30.42 13.81 -0.58%
NAPS 5.8332 5.6869 4.3014 4.0852 2.9934 3.489 3.1305 10.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.52 12.26 11.82 10.00 6.85 6.77 6.29 -
P/RPS 0.64 0.95 1.00 0.74 0.59 0.61 0.67 -0.76%
P/EPS 26.66 18.70 18.10 11.79 14.91 11.66 19.12 5.69%
EY 3.75 5.35 5.52 8.48 6.71 8.58 5.23 -5.39%
DY 1.77 2.72 3.95 3.33 4.57 4.63 2.33 -4.47%
P/NAPS 1.29 2.16 2.75 2.45 2.28 1.88 1.89 -6.16%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 21/11/13 23/11/12 24/11/11 22/11/10 20/11/09 -
Price 8.28 11.30 12.62 9.94 6.75 6.80 6.31 -
P/RPS 0.71 0.88 1.07 0.74 0.59 0.62 0.67 0.97%
P/EPS 29.36 17.23 19.33 11.72 14.69 11.71 19.18 7.35%
EY 3.41 5.80 5.17 8.54 6.81 8.54 5.21 -6.81%
DY 1.61 2.95 3.70 3.35 4.64 4.61 2.32 -5.90%
P/NAPS 1.42 1.99 2.93 2.43 2.25 1.89 1.90 -4.73%

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