[UMW] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 101.74%
YoY- -23.44%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,516,672 4,839,260 4,319,196 2,862,835 2,397,671 1,774,267 1,375,213 21.90%
PBT 308,092 353,030 236,370 185,275 235,102 216,381 131,309 15.26%
Tax -51,702 -86,113 -58,570 -109,726 -136,420 -114,899 -64,388 -3.58%
NP 256,390 266,917 177,800 75,549 98,682 101,482 66,921 25.07%
-
NP to SH 187,060 125,450 93,666 75,549 98,682 101,482 66,921 18.67%
-
Tax Rate 16.78% 24.39% 24.78% 59.22% 58.03% 53.10% 49.04% -
Total Cost 4,260,282 4,572,343 4,141,396 2,787,286 2,298,989 1,672,785 1,308,292 21.73%
-
Net Worth 2,732,878 2,403,723 2,144,516 1,948,777 1,766,322 1,604,427 1,392,461 11.88%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 103,576 88,702 63,151 - - 27,353 26,832 25.23%
Div Payout % 55.37% 70.71% 67.42% - - 26.95% 40.10% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,732,878 2,403,723 2,144,516 1,948,777 1,766,322 1,604,427 1,392,461 11.88%
NOSH 517,884 506,868 505,210 471,003 275,725 273,536 268,327 11.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.68% 5.52% 4.12% 2.64% 4.12% 5.72% 4.87% -
ROE 6.84% 5.22% 4.37% 3.88% 5.59% 6.33% 4.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 872.14 954.74 854.93 607.82 869.59 648.64 512.51 9.26%
EPS 36.12 24.75 18.54 16.04 35.79 37.10 24.94 6.36%
DPS 20.00 17.50 12.50 0.00 0.00 10.00 10.00 12.24%
NAPS 5.277 4.7423 4.2448 4.1375 6.4061 5.8655 5.1894 0.27%
Adjusted Per Share Value based on latest NOSH - 470,951
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 386.60 414.22 369.70 245.04 205.23 151.87 117.71 21.90%
EPS 16.01 10.74 8.02 6.47 8.45 8.69 5.73 18.66%
DPS 8.87 7.59 5.41 0.00 0.00 2.34 2.30 25.21%
NAPS 2.3392 2.0575 1.8356 1.6681 1.5119 1.3733 1.1919 11.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 6.30 3.78 2.43 2.55 3.97 3.90 2.55 -
P/RPS 0.72 0.40 0.28 0.42 0.46 0.60 0.50 6.26%
P/EPS 17.44 15.27 13.11 15.90 11.09 10.51 10.22 9.31%
EY 5.73 6.55 7.63 6.29 9.02 9.51 9.78 -8.52%
DY 3.17 4.63 5.14 0.00 0.00 2.56 3.92 -3.47%
P/NAPS 1.19 0.80 0.57 0.62 0.62 0.66 0.49 15.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 17/08/06 11/08/05 05/08/04 13/08/03 08/08/02 09/08/01 -
Price 6.60 3.67 2.58 2.67 4.53 3.92 2.95 -
P/RPS 0.76 0.38 0.30 0.44 0.52 0.60 0.58 4.60%
P/EPS 18.27 14.83 13.92 16.65 12.66 10.57 11.83 7.50%
EY 5.47 6.74 7.19 6.01 7.90 9.46 8.45 -6.98%
DY 3.03 4.77 4.84 0.00 0.00 2.55 3.39 -1.85%
P/NAPS 1.25 0.77 0.61 0.65 0.71 0.67 0.57 13.97%

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