[UMW] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.19%
YoY- 21.71%
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 9,868,789 6,243,728 5,222,681 3,933,456 3,330,957 3,136,089 2,500,488 -1.44%
PBT 657,497 350,152 464,778 464,226 365,829 204,866 167,001 -1.44%
Tax -158,163 -185,267 -248,210 -237,513 -179,553 -107,723 -50,083 -1.21%
NP 499,334 164,885 216,568 226,713 186,276 97,143 116,918 -1.53%
-
NP to SH 284,201 164,885 216,568 226,713 186,276 97,143 116,918 -0.93%
-
Tax Rate 24.06% 52.91% 53.40% 51.16% 49.08% 52.58% 29.99% -
Total Cost 9,369,455 6,078,843 5,006,113 3,706,743 3,144,681 3,038,946 2,383,570 -1.44%
-
Net Worth 2,339,795 2,038,430 1,870,446 1,718,036 1,489,643 1,349,164 1,273,098 -0.64%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 192,321 95,479 150,312 54,884 53,728 33,543 26,674 -2.07%
Div Payout % 67.67% 57.91% 69.41% 24.21% 28.84% 34.53% 22.81% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,339,795 2,038,430 1,870,446 1,718,036 1,489,643 1,349,164 1,273,098 -0.64%
NOSH 506,109 477,395 462,501 274,420 268,641 268,346 266,746 -0.67%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.06% 2.64% 4.15% 5.76% 5.59% 3.10% 4.68% -
ROE 12.15% 8.09% 11.58% 13.20% 12.50% 7.20% 9.18% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,949.93 1,307.87 1,129.23 1,433.37 1,239.93 1,168.67 937.40 -0.77%
EPS 56.20 34.50 46.80 49.57 69.34 36.20 43.80 -0.26%
DPS 38.00 20.00 32.50 20.00 20.00 12.50 10.00 -1.40%
NAPS 4.6231 4.2699 4.0442 6.2606 5.5451 5.0277 4.7727 0.03%
Adjusted Per Share Value based on latest NOSH - 274,437
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 844.72 534.43 447.03 336.68 285.11 268.43 214.03 -1.44%
EPS 24.33 14.11 18.54 19.41 15.94 8.31 10.01 -0.93%
DPS 16.46 8.17 12.87 4.70 4.60 2.87 2.28 -2.07%
NAPS 2.0027 1.7448 1.601 1.4706 1.2751 1.1548 1.0897 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.95 2.55 3.03 3.75 3.47 2.50 0.00 -
P/RPS 0.15 0.19 0.27 0.26 0.28 0.21 0.00 -100.00%
P/EPS 5.25 7.38 6.47 4.54 5.00 6.91 0.00 -100.00%
EY 19.04 13.54 15.45 22.03 19.98 14.48 0.00 -100.00%
DY 12.88 7.84 10.73 5.33 5.76 5.00 0.00 -100.00%
P/NAPS 0.64 0.60 0.75 0.60 0.63 0.50 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/03/06 24/02/05 26/02/04 25/02/03 17/04/02 13/02/01 22/02/00 -
Price 3.58 2.50 2.95 3.85 4.60 2.40 4.35 -
P/RPS 0.18 0.19 0.26 0.27 0.37 0.21 0.46 1.00%
P/EPS 6.38 7.24 6.30 4.66 6.63 6.63 9.92 0.47%
EY 15.69 13.82 15.87 21.46 15.07 15.08 10.08 -0.46%
DY 10.61 8.00 11.02 5.19 4.35 5.21 2.30 -1.61%
P/NAPS 0.77 0.59 0.73 0.61 0.83 0.48 0.91 0.17%

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