[UMW] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 67.33%
YoY- 85.06%
Quarter Report
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 10,258,846 11,252,761 10,315,120 11,766,473 10,079,072 9,402,508 7,728,523 4.83%
PBT 599,880 1,331,705 1,121,533 1,549,276 1,015,213 1,088,282 597,379 0.06%
Tax -202,600 -315,951 -265,409 -345,353 -282,676 -250,821 -130,816 7.55%
NP 397,280 1,015,754 856,124 1,203,923 732,537 837,461 466,563 -2.64%
-
NP to SH 247,115 574,501 572,103 743,404 401,719 493,947 271,327 -1.54%
-
Tax Rate 33.77% 23.73% 23.66% 22.29% 27.84% 23.05% 21.90% -
Total Cost 9,861,566 10,237,007 9,458,996 10,562,550 9,346,535 8,565,047 7,261,960 5.22%
-
Net Worth 6,814,892 6,643,970 5,025,299 4,772,714 3,497,130 4,076,225 3,657,360 10.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 116,829 292,073 408,902 292,073 273,941 266,538 120,980 -0.57%
Div Payout % 47.28% 50.84% 71.47% 39.29% 68.19% 53.96% 44.59% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,814,892 6,643,970 5,025,299 4,772,714 3,497,130 4,076,225 3,657,360 10.92%
NOSH 1,168,293 1,168,293 1,168,293 1,168,293 1,165,710 1,134,206 1,099,825 1.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.87% 9.03% 8.30% 10.23% 7.27% 8.91% 6.04% -
ROE 3.63% 8.65% 11.38% 15.58% 11.49% 12.12% 7.42% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 878.10 963.18 882.92 1,007.15 864.63 828.99 702.70 3.78%
EPS 21.15 49.17 48.97 63.63 34.46 43.55 24.67 -2.53%
DPS 10.00 25.00 35.00 25.00 23.50 23.50 11.00 -1.57%
NAPS 5.8332 5.6869 4.3014 4.0852 3.00 3.5939 3.3254 9.81%
Adjusted Per Share Value based on latest NOSH - 1,168,293
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 878.10 963.18 882.92 1,007.15 862.72 804.81 661.52 4.83%
EPS 21.15 49.17 48.97 63.63 34.39 42.28 23.22 -1.54%
DPS 10.00 25.00 35.00 25.00 23.45 22.81 10.36 -0.58%
NAPS 5.8332 5.6869 4.3014 4.0852 2.9934 3.489 3.1305 10.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.52 12.26 11.82 10.00 6.85 6.77 6.29 -
P/RPS 0.86 1.27 1.34 0.99 0.79 0.82 0.90 -0.75%
P/EPS 35.55 24.93 24.14 15.72 19.88 15.55 25.50 5.69%
EY 2.81 4.01 4.14 6.36 5.03 6.43 3.92 -5.39%
DY 1.33 2.04 2.96 2.50 3.43 3.47 1.75 -4.46%
P/NAPS 1.29 2.16 2.75 2.45 2.28 1.88 1.89 -6.16%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 21/11/13 23/11/12 24/11/11 22/11/10 20/11/09 -
Price 8.28 11.30 12.62 9.94 6.75 6.80 6.31 -
P/RPS 0.94 1.17 1.43 0.99 0.78 0.82 0.90 0.72%
P/EPS 39.15 22.98 25.77 15.62 19.59 15.61 25.58 7.34%
EY 2.55 4.35 3.88 6.40 5.11 6.40 3.91 -6.87%
DY 1.21 2.21 2.77 2.52 3.48 3.46 1.74 -5.87%
P/NAPS 1.42 1.99 2.93 2.43 2.25 1.89 1.90 -4.73%

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