[UMW] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -30.83%
YoY- -24.24%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,048,056 9,386,584 7,664,592 5,434,404 4,477,560 3,086,028 2,460,684 21.82%
PBT 561,064 644,032 380,656 359,928 486,304 392,192 215,948 17.24%
Tax -118,528 -130,708 -93,664 -210,132 -288,588 -223,404 -120,048 -0.21%
NP 442,536 513,324 286,992 149,796 197,716 168,788 95,900 29.01%
-
NP to SH 321,232 252,244 159,820 149,796 197,716 168,788 95,900 22.30%
-
Tax Rate 21.13% 20.30% 24.61% 58.38% 59.34% 56.96% 55.59% -
Total Cost 7,605,520 8,873,260 7,377,600 5,284,608 4,279,844 2,917,240 2,364,784 21.48%
-
Net Worth 2,642,816 2,406,912 2,123,063 1,937,574 1,772,969 1,527,735 1,372,528 11.53%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 101,384 - - - - - -
Div Payout % - 40.19% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,642,816 2,406,912 2,123,063 1,937,574 1,772,969 1,527,735 1,372,528 11.53%
NOSH 513,806 506,921 504,482 469,874 275,523 269,285 268,176 11.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.50% 5.47% 3.74% 2.76% 4.42% 5.47% 3.90% -
ROE 12.15% 10.48% 7.53% 7.73% 11.15% 11.05% 6.99% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,566.36 1,851.68 1,519.30 1,156.57 1,625.11 1,146.01 917.56 9.31%
EPS 62.52 49.76 31.68 31.88 71.76 62.68 35.76 9.75%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1436 4.7481 4.2084 4.1236 6.4349 5.6733 5.118 0.08%
Adjusted Per Share Value based on latest NOSH - 469,874
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 688.87 803.44 656.05 465.16 383.26 264.15 210.62 21.82%
EPS 27.50 21.59 13.68 12.82 16.92 14.45 8.21 22.30%
DPS 0.00 8.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2621 2.0602 1.8172 1.6585 1.5176 1.3077 1.1748 11.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.40 3.62 2.49 2.88 3.85 4.28 2.50 -
P/RPS 0.34 0.20 0.16 0.25 0.24 0.37 0.27 3.91%
P/EPS 8.64 7.27 7.86 9.03 5.37 6.83 6.99 3.59%
EY 11.58 13.75 12.72 11.07 18.64 14.64 14.30 -3.45%
DY 0.00 5.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.76 0.59 0.70 0.60 0.75 0.49 13.53%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 18/05/06 19/05/05 20/05/04 12/05/03 16/05/02 21/05/01 -
Price 5.85 3.70 2.55 2.75 3.78 4.30 2.29 -
P/RPS 0.37 0.20 0.17 0.24 0.23 0.38 0.25 6.74%
P/EPS 9.36 7.44 8.05 8.63 5.27 6.86 6.40 6.53%
EY 10.69 13.45 12.42 11.59 18.98 14.58 15.62 -6.12%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.78 0.61 0.67 0.59 0.76 0.45 16.74%

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