[UMW] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.71%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,528,331 2,804,769 1,554,596 1,419,374 1,104,263 959,584 890,487 18.98%
PBT 203,261 202,395 83,152 130,573 145,617 121,476 64,161 21.17%
Tax -36,066 -47,015 -50,220 -68,657 -76,742 -56,805 -32,803 1.59%
NP 167,195 155,380 32,932 61,916 68,875 64,671 31,358 32.15%
-
NP to SH 88,607 81,609 32,932 61,916 68,875 64,671 31,358 18.89%
-
Tax Rate 17.74% 23.23% 60.40% 52.58% 52.70% 46.76% 51.13% -
Total Cost 2,361,136 2,649,389 1,521,664 1,357,458 1,035,388 894,913 859,129 18.34%
-
Net Worth 2,447,236 2,184,419 1,949,744 1,800,014 1,676,022 1,457,217 1,343,914 10.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 25,297 42,523 48,371 27,407 - - -
Div Payout % - 31.00% 129.12% 78.13% 39.79% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,447,236 2,184,419 1,949,744 1,800,014 1,676,022 1,457,217 1,343,914 10.50%
NOSH 506,905 505,945 472,482 276,410 274,074 268,344 268,246 11.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.61% 5.54% 2.12% 4.36% 6.24% 6.74% 3.52% -
ROE 3.62% 3.74% 1.69% 3.44% 4.11% 4.44% 2.33% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 498.78 554.36 329.03 513.50 402.91 357.59 331.97 7.01%
EPS 17.48 16.13 6.97 22.40 25.13 24.10 11.69 6.93%
DPS 0.00 5.00 9.00 17.50 10.00 0.00 0.00 -
NAPS 4.8278 4.3175 4.1266 6.5121 6.1152 5.4304 5.01 -0.61%
Adjusted Per Share Value based on latest NOSH - 276,410
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 216.41 240.07 133.07 121.49 94.52 82.14 76.22 18.98%
EPS 7.58 6.99 2.82 5.30 5.90 5.54 2.68 18.91%
DPS 0.00 2.17 3.64 4.14 2.35 0.00 0.00 -
NAPS 2.0947 1.8698 1.6689 1.5407 1.4346 1.2473 1.1503 10.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.62 2.78 2.60 4.55 3.97 3.17 2.75 -
P/RPS 0.73 0.50 0.79 0.89 0.99 0.89 0.83 -2.11%
P/EPS 20.71 17.23 37.30 20.31 15.80 13.15 23.52 -2.09%
EY 4.83 5.80 2.68 4.92 6.33 7.60 4.25 2.15%
DY 0.00 1.80 3.46 3.85 2.52 0.00 0.00 -
P/NAPS 0.75 0.64 0.63 0.70 0.65 0.58 0.55 5.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 28/11/05 10/11/04 11/11/03 15/11/02 08/11/01 16/11/00 -
Price 3.80 2.90 2.62 3.03 3.90 2.97 2.50 -
P/RPS 0.76 0.52 0.80 0.59 0.97 0.83 0.75 0.22%
P/EPS 21.74 17.98 37.59 13.53 15.52 12.32 21.39 0.27%
EY 4.60 5.56 2.66 7.39 6.44 8.11 4.68 -0.28%
DY 0.00 1.72 3.44 5.78 2.56 0.00 0.00 -
P/NAPS 0.79 0.67 0.63 0.47 0.64 0.55 0.50 7.91%

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