[UMW] YoY 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- 1.74%
YoY- -22.64%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,504,658 2,492,614 2,403,048 1,504,234 1,278,281 903,422 705,209 23.50%
PBT 167,826 192,022 141,206 95,293 113,526 118,333 77,322 13.78%
Tax -22,070 -53,436 -35,154 -57,193 -64,273 -59,048 -34,376 -7.11%
NP 145,756 138,586 106,052 38,100 49,253 59,285 42,946 22.57%
-
NP to SH 106,752 62,389 53,711 38,100 49,253 59,285 42,946 16.38%
-
Tax Rate 13.15% 27.83% 24.90% 60.02% 56.62% 49.90% 44.46% -
Total Cost 2,358,902 2,354,028 2,296,996 1,466,134 1,229,028 844,137 662,263 23.56%
-
Net Worth 2,733,286 2,403,471 2,144,802 1,948,562 1,766,627 1,604,689 1,392,029 11.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 103,592 88,692 63,159 - - 27,358 26,824 25.24%
Div Payout % 97.04% 142.16% 117.59% - - 46.15% 62.46% -
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 2,733,286 2,403,471 2,144,802 1,948,562 1,766,627 1,604,689 1,392,029 11.89%
NOSH 517,962 506,815 505,277 470,951 275,772 273,580 268,244 11.58%
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 5.82% 5.56% 4.41% 2.53% 3.85% 6.56% 6.09% -
ROE 3.91% 2.60% 2.50% 1.96% 2.79% 3.69% 3.09% -
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 483.56 491.82 475.59 319.40 463.53 330.22 262.90 10.68%
EPS 20.61 12.31 10.63 8.09 17.86 21.67 16.01 4.29%
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 214.39 213.36 205.69 128.75 109.41 77.33 60.36 23.50%
EPS 9.14 5.34 4.60 3.26 4.22 5.07 3.68 16.36%
DPS 8.87 7.59 5.41 0.00 0.00 2.34 2.30 25.21%
NAPS 2.3396 2.0572 1.8358 1.6679 1.5121 1.3735 1.1915 11.89%
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 1.30 0.77 0.51 0.80 0.86 1.18 0.97 4.99%
P/EPS 30.57 30.71 22.86 31.52 22.23 18.00 15.93 11.47%
EY 3.27 3.26 4.37 3.17 4.50 5.56 6.28 -10.30%
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 1.36 0.75 0.54 0.84 0.98 1.19 1.12 3.28%
P/EPS 32.02 29.81 24.27 33.00 25.36 18.09 18.43 9.63%
EY 3.12 3.35 4.12 3.03 3.94 5.53 5.43 -8.81%
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