[UMW] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -11.24%
YoY- 57.83%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 9,399,212 11,940,504 8,048,056 9,386,584 7,664,592 5,434,404 4,477,560 13.14%
PBT 494,948 1,171,592 561,064 644,032 380,656 359,928 486,304 0.29%
Tax -102,220 -265,492 -118,528 -130,708 -93,664 -210,132 -288,588 -15.87%
NP 392,728 906,100 442,536 513,324 286,992 149,796 197,716 12.10%
-
NP to SH 263,832 567,080 321,232 252,244 159,820 149,796 197,716 4.92%
-
Tax Rate 20.65% 22.66% 21.13% 20.30% 24.61% 58.38% 59.34% -
Total Cost 9,006,484 11,034,404 7,605,520 8,873,260 7,377,600 5,284,608 4,279,844 13.18%
-
Net Worth 3,603,953 3,277,395 2,642,816 2,406,912 2,123,063 1,937,574 1,772,969 12.53%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - 101,384 - - - -
Div Payout % - - - 40.19% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 3,603,953 3,277,395 2,642,816 2,406,912 2,123,063 1,937,574 1,772,969 12.53%
NOSH 1,093,830 1,076,461 513,806 506,921 504,482 469,874 275,523 25.80%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.18% 7.59% 5.50% 5.47% 3.74% 2.76% 4.42% -
ROE 7.32% 17.30% 12.15% 10.48% 7.53% 7.73% 11.15% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 859.29 1,109.24 1,566.36 1,851.68 1,519.30 1,156.57 1,625.11 -10.06%
EPS 24.12 52.68 62.52 49.76 31.68 31.88 71.76 -16.60%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.2948 3.0446 5.1436 4.7481 4.2084 4.1236 6.4349 -10.54%
Adjusted Per Share Value based on latest NOSH - 506,921
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 804.52 1,022.05 688.87 803.44 656.05 465.16 383.26 13.14%
EPS 22.58 48.54 27.50 21.59 13.68 12.82 16.92 4.92%
DPS 0.00 0.00 0.00 8.68 0.00 0.00 0.00 -
NAPS 3.0848 2.8053 2.2621 2.0602 1.8172 1.6585 1.5176 12.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 5.25 6.05 5.40 3.62 2.49 2.88 3.85 -
P/RPS 0.61 0.55 0.34 0.20 0.16 0.25 0.24 16.80%
P/EPS 21.77 11.48 8.64 7.27 7.86 9.03 5.37 26.24%
EY 4.59 8.71 11.58 13.75 12.72 11.07 18.64 -20.81%
DY 0.00 0.00 0.00 5.52 0.00 0.00 0.00 -
P/NAPS 1.59 1.99 1.05 0.76 0.59 0.70 0.60 17.61%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 23/05/08 16/05/07 18/05/06 19/05/05 20/05/04 12/05/03 -
Price 5.80 6.65 5.85 3.70 2.55 2.75 3.78 -
P/RPS 0.67 0.60 0.37 0.20 0.17 0.24 0.23 19.48%
P/EPS 24.05 12.62 9.36 7.44 8.05 8.63 5.27 28.76%
EY 4.16 7.92 10.69 13.45 12.42 11.59 18.98 -22.33%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 1.76 2.18 1.14 0.78 0.61 0.67 0.59 19.96%

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