[UMW] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.7%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,816,888 13,535,753 12,280,229 10,720,861 12,769,581 9,976,151 9,950,488 8.02%
PBT 2,020,277 1,365,251 1,313,219 846,504 1,276,685 856,276 754,281 17.82%
Tax -431,469 -411,973 -340,398 -199,292 -320,872 -176,966 -169,343 16.85%
NP 1,588,808 953,278 972,821 647,212 955,813 679,310 584,938 18.10%
-
NP to SH 994,296 485,818 526,903 382,395 565,838 469,147 305,904 21.68%
-
Tax Rate 21.36% 30.18% 25.92% 23.54% 25.13% 20.67% 22.45% -
Total Cost 14,228,080 12,582,475 11,307,408 10,073,649 11,813,768 9,296,841 9,365,550 7.21%
-
Net Worth 4,848,302 4,244,571 3,974,869 3,722,472 3,490,774 1,530,083 2,546,550 11.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 584,146 361,776 341,522 220,813 400,479 157,708 208,072 18.75%
Div Payout % 58.75% 74.47% 64.82% 57.74% 70.78% 33.62% 68.02% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,848,302 4,244,571 3,974,869 3,722,472 3,490,774 1,530,083 2,546,550 11.31%
NOSH 1,168,293 1,167,020 1,138,409 1,104,067 1,082,377 537,711 507,493 14.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.05% 7.04% 7.92% 6.04% 7.49% 6.81% 5.88% -
ROE 20.51% 11.45% 13.26% 10.27% 16.21% 30.66% 12.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,353.85 1,159.86 1,078.72 971.03 1,179.77 1,897.71 1,960.71 -5.98%
EPS 85.11 41.65 46.30 34.60 52.30 44.62 60.30 5.90%
DPS 50.00 31.00 30.00 20.00 37.00 30.00 41.00 3.35%
NAPS 4.1499 3.6371 3.4916 3.3716 3.2251 2.9106 5.0179 -3.11%
Adjusted Per Share Value based on latest NOSH - 1,103,429
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,353.85 1,158.59 1,051.13 917.65 1,093.01 853.91 851.71 8.02%
EPS 85.11 41.58 45.10 32.73 48.43 40.16 26.18 21.69%
DPS 50.00 30.97 29.23 18.90 34.28 13.50 17.81 18.75%
NAPS 4.1499 3.6331 3.4023 3.1862 2.9879 1.3097 2.1797 11.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 11.94 7.00 7.02 6.35 5.15 7.80 3.85 -
P/RPS 0.88 0.60 0.65 0.65 0.44 0.41 0.20 27.98%
P/EPS 14.03 16.82 15.17 18.33 9.85 8.74 6.39 13.99%
EY 7.13 5.95 6.59 5.45 10.15 11.44 15.66 -12.27%
DY 4.19 4.43 4.27 3.15 7.18 3.85 10.65 -14.38%
P/NAPS 2.88 1.92 2.01 1.88 1.60 2.68 0.77 24.56%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 24/02/11 23/02/10 25/02/09 28/02/08 27/02/07 -
Price 12.10 6.98 7.10 6.18 5.45 6.80 4.75 -
P/RPS 0.89 0.60 0.66 0.64 0.46 0.36 0.24 24.38%
P/EPS 14.22 16.77 15.34 17.84 10.43 7.62 7.88 10.32%
EY 7.03 5.96 6.52 5.60 9.59 13.12 12.69 -9.36%
DY 4.13 4.44 4.23 3.24 6.79 4.41 8.63 -11.54%
P/NAPS 2.92 1.92 2.03 1.83 1.69 2.34 0.95 20.55%

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