[UMW] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.91%
YoY- 74.36%
Quarter Report
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,725,667 7,550,233 6,858,477 7,808,954 6,387,635 6,315,232 4,930,872 5.30%
PBT 527,641 901,434 875,892 953,496 623,319 747,360 309,205 9.31%
Tax -158,273 -215,373 -198,736 -222,919 -168,926 -172,098 -67,659 15.20%
NP 369,368 686,061 677,156 730,577 454,393 575,262 241,546 7.33%
-
NP to SH 233,592 377,505 470,651 444,279 254,810 344,553 145,389 8.21%
-
Tax Rate 30.00% 23.89% 22.69% 23.38% 27.10% 23.03% 21.88% -
Total Cost 6,356,299 6,864,172 6,181,321 7,078,377 5,933,242 5,739,970 4,689,326 5.19%
-
Net Worth 6,716,989 6,542,212 5,050,417 4,603,895 3,493,950 4,091,934 3,569,047 11.10%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 116,829 116,829 116,829 116,829 116,465 112,968 65,786 10.03%
Div Payout % 50.01% 30.95% 24.82% 26.30% 45.71% 32.79% 45.25% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,716,989 6,542,212 5,050,417 4,603,895 3,493,950 4,091,934 3,569,047 11.10%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,164,650 1,129,681 1,096,447 1.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.49% 9.09% 9.87% 9.36% 7.11% 9.11% 4.90% -
ROE 3.48% 5.77% 9.32% 9.65% 7.29% 8.42% 4.07% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 575.68 646.26 587.05 668.41 548.46 559.03 449.71 4.19%
EPS 19.99 32.31 40.29 38.03 21.88 30.50 13.26 7.07%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 6.00 8.88%
NAPS 5.7494 5.5998 4.3229 3.9407 3.00 3.6222 3.2551 9.94%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 575.68 646.26 587.05 668.41 546.75 540.55 422.06 5.30%
EPS 19.99 32.31 40.29 38.03 21.81 29.49 12.44 8.22%
DPS 10.00 10.00 10.00 10.00 9.97 9.67 5.63 10.04%
NAPS 5.7494 5.5998 4.3229 3.9407 2.9906 3.5025 3.0549 11.10%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 10.14 10.92 14.60 9.13 7.22 6.33 5.95 -
P/RPS 1.76 1.69 2.49 1.37 1.32 1.13 1.32 4.90%
P/EPS 50.71 33.79 36.24 24.01 33.00 20.75 44.87 2.05%
EY 1.97 2.96 2.76 4.17 3.03 4.82 2.23 -2.04%
DY 0.99 0.92 0.68 1.10 1.39 1.58 1.01 -0.33%
P/NAPS 1.76 1.95 3.38 2.32 2.41 1.75 1.83 -0.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 30/08/13 16/08/12 19/08/11 20/08/10 21/08/09 -
Price 8.49 12.28 12.58 9.99 7.22 6.43 6.15 -
P/RPS 1.47 1.90 2.14 1.49 1.32 1.15 1.37 1.18%
P/EPS 42.46 38.00 31.23 26.27 33.00 21.08 46.38 -1.46%
EY 2.36 2.63 3.20 3.81 3.03 4.74 2.16 1.48%
DY 1.18 0.81 0.79 1.00 1.39 1.56 0.98 3.14%
P/NAPS 1.48 2.19 2.91 2.54 2.41 1.78 1.89 -3.99%

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