[UMW] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 34.43%
YoY- 40.97%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 3,568,164 2,504,658 2,492,614 2,403,048 1,504,234 1,278,281 903,422 25.69%
PBT 354,998 167,826 192,022 141,206 95,293 113,526 118,333 20.07%
Tax -96,372 -22,070 -53,436 -35,154 -57,193 -64,273 -59,048 8.49%
NP 258,626 145,756 138,586 106,052 38,100 49,253 59,285 27.79%
-
NP to SH 151,724 106,752 62,389 53,711 38,100 49,253 59,285 16.93%
-
Tax Rate 27.15% 13.15% 27.83% 24.90% 60.02% 56.62% 49.90% -
Total Cost 3,309,538 2,358,902 2,354,028 2,296,996 1,466,134 1,229,028 844,137 25.54%
-
Net Worth 3,329,630 2,733,286 2,403,471 2,144,802 1,948,562 1,766,627 1,604,689 12.92%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 161,637 103,592 88,692 63,159 - - 27,358 34.41%
Div Payout % 106.53% 97.04% 142.16% 117.59% - - 46.15% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 3,329,630 2,733,286 2,403,471 2,144,802 1,948,562 1,766,627 1,604,689 12.92%
NOSH 1,077,585 517,962 506,815 505,277 470,951 275,772 273,580 25.64%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.25% 5.82% 5.56% 4.41% 2.53% 3.85% 6.56% -
ROE 4.56% 3.91% 2.60% 2.50% 1.96% 2.79% 3.69% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 331.13 483.56 491.82 475.59 319.40 463.53 330.22 0.04%
EPS 14.08 20.61 12.31 10.63 8.09 17.86 21.67 -6.92%
DPS 15.00 20.00 17.50 12.50 0.00 0.00 10.00 6.98%
NAPS 3.0899 5.277 4.7423 4.2448 4.1375 6.4061 5.8655 -10.12%
Adjusted Per Share Value based on latest NOSH - 505,277
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 305.42 214.39 213.36 205.69 128.75 109.41 77.33 25.69%
EPS 12.99 9.14 5.34 4.60 3.26 4.22 5.07 16.96%
DPS 13.84 8.87 7.59 5.41 0.00 0.00 2.34 34.44%
NAPS 2.85 2.3396 2.0572 1.8358 1.6679 1.5121 1.3735 12.92%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 6.00 6.30 3.78 2.43 2.55 3.97 3.90 -
P/RPS 1.81 1.30 0.77 0.51 0.80 0.86 1.18 7.38%
P/EPS 42.61 30.57 30.71 22.86 31.52 22.23 18.00 15.42%
EY 2.35 3.27 3.26 4.37 3.17 4.50 5.56 -13.35%
DY 2.50 3.17 4.63 5.14 0.00 0.00 2.56 -0.39%
P/NAPS 1.94 1.19 0.80 0.57 0.62 0.62 0.66 19.66%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 17/08/07 17/08/06 11/08/05 05/08/04 13/08/03 08/08/02 -
Price 5.85 6.60 3.67 2.58 2.67 4.53 3.92 -
P/RPS 1.77 1.36 0.75 0.54 0.84 0.98 1.19 6.83%
P/EPS 41.55 32.02 29.81 24.27 33.00 25.36 18.09 14.85%
EY 2.41 3.12 3.35 4.12 3.03 3.94 5.53 -12.91%
DY 2.56 3.03 4.77 4.84 0.00 0.00 2.55 0.06%
P/NAPS 1.89 1.25 0.77 0.61 0.65 0.71 0.67 18.84%

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