[UMW] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.83%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 12,280,229 10,720,861 12,769,581 9,976,151 9,950,488 9,868,789 6,243,728 11.92%
PBT 1,313,219 846,504 1,276,685 856,276 754,281 657,497 350,152 24.63%
Tax -340,398 -199,292 -320,872 -176,966 -169,343 -158,163 -185,267 10.66%
NP 972,821 647,212 955,813 679,310 584,938 499,334 164,885 34.40%
-
NP to SH 526,903 382,395 565,838 469,147 305,904 284,201 164,885 21.35%
-
Tax Rate 25.92% 23.54% 25.13% 20.67% 22.45% 24.06% 52.91% -
Total Cost 11,307,408 10,073,649 11,813,768 9,296,841 9,365,550 9,369,455 6,078,843 10.89%
-
Net Worth 3,974,869 3,722,472 3,490,774 1,530,083 2,546,550 2,339,795 2,038,430 11.76%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 341,522 220,813 400,479 157,708 208,072 192,321 95,479 23.65%
Div Payout % 64.82% 57.74% 70.78% 33.62% 68.02% 67.67% 57.91% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,974,869 3,722,472 3,490,774 1,530,083 2,546,550 2,339,795 2,038,430 11.76%
NOSH 1,138,409 1,104,067 1,082,377 537,711 507,493 506,109 477,395 15.57%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.92% 6.04% 7.49% 6.81% 5.88% 5.06% 2.64% -
ROE 13.26% 10.27% 16.21% 30.66% 12.01% 12.15% 8.09% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,078.72 971.03 1,179.77 1,897.71 1,960.71 1,949.93 1,307.87 -3.15%
EPS 46.30 34.60 52.30 44.62 60.30 56.20 34.50 5.02%
DPS 30.00 20.00 37.00 30.00 41.00 38.00 20.00 6.98%
NAPS 3.4916 3.3716 3.2251 2.9106 5.0179 4.6231 4.2699 -3.29%
Adjusted Per Share Value based on latest NOSH - 537,711
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,051.13 917.65 1,093.01 853.91 851.71 844.72 534.43 11.92%
EPS 45.10 32.73 48.43 40.16 26.18 24.33 14.11 21.35%
DPS 29.23 18.90 34.28 13.50 17.81 16.46 8.17 23.65%
NAPS 3.4023 3.1862 2.9879 1.3097 2.1797 2.0027 1.7448 11.76%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 7.02 6.35 5.15 7.80 3.85 2.95 2.55 -
P/RPS 0.65 0.65 0.44 0.41 0.20 0.15 0.19 22.73%
P/EPS 15.17 18.33 9.85 8.74 6.39 5.25 7.38 12.75%
EY 6.59 5.45 10.15 11.44 15.66 19.04 13.54 -11.30%
DY 4.27 3.15 7.18 3.85 10.65 12.88 7.84 -9.62%
P/NAPS 2.01 1.88 1.60 2.68 0.77 0.64 0.60 22.31%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 25/02/09 28/02/08 27/02/07 21/03/06 24/02/05 -
Price 7.10 6.18 5.45 6.80 4.75 3.58 2.50 -
P/RPS 0.66 0.64 0.46 0.36 0.24 0.18 0.19 23.05%
P/EPS 15.34 17.84 10.43 7.62 7.88 6.38 7.24 13.32%
EY 6.52 5.60 9.59 13.12 12.69 15.69 13.82 -11.76%
DY 4.23 3.24 6.79 4.41 8.63 10.61 8.00 -10.07%
P/NAPS 2.03 1.83 1.69 2.34 0.95 0.77 0.59 22.85%

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