[UMW] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.65%
YoY- 106.9%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,890,116 2,689,765 2,582,897 2,781,733 1,832,387 1,402,934 1,060,758 18.16%
PBT 275,008 315,566 197,990 218,095 77,272 99,153 100,099 18.32%
Tax -64,853 -84,825 -47,164 -60,860 -28,499 -44,688 -49,149 4.72%
NP 210,155 230,741 150,826 157,235 48,773 54,465 50,950 26.61%
-
NP to SH 119,688 142,968 91,847 100,909 48,773 54,465 50,950 15.28%
-
Tax Rate 23.58% 26.88% 23.82% 27.91% 36.88% 45.07% 49.10% -
Total Cost 2,679,961 2,459,024 2,432,071 2,624,498 1,783,614 1,348,469 1,009,808 17.64%
-
Net Worth 3,247,297 2,628,467 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 11.97%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 129,891 73,597 68,514 103,742 52,495 69,352 27,443 29.54%
Div Payout % 108.53% 51.48% 74.60% 102.81% 107.63% 127.33% 53.86% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,247,297 2,628,467 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 11.97%
NOSH 1,082,432 537,711 507,514 506,063 477,230 462,351 274,437 25.67%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.27% 8.58% 5.84% 5.65% 2.66% 3.88% 4.80% -
ROE 3.69% 5.44% 3.62% 4.33% 2.43% 2.92% 3.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 267.00 511.66 508.93 549.68 383.96 303.43 386.52 -5.97%
EPS 11.06 13.60 18.10 19.94 10.22 11.78 11.14 -0.11%
DPS 12.00 14.00 13.50 20.50 11.00 15.00 10.00 3.08%
NAPS 3.00 5.00 5.00 4.6005 4.2106 4.0388 6.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 506,063
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 247.38 230.23 221.08 238.10 156.84 120.08 90.80 18.16%
EPS 10.24 12.24 7.86 8.64 4.17 4.66 4.36 15.27%
DPS 11.12 6.30 5.86 8.88 4.49 5.94 2.35 29.53%
NAPS 2.7795 2.2498 2.172 1.9928 1.72 1.5984 1.4094 11.97%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.15 7.80 3.85 2.95 2.55 3.03 3.75 -
P/RPS 1.93 1.52 0.76 0.54 0.66 1.00 0.97 12.13%
P/EPS 46.58 28.68 21.27 14.79 24.95 25.72 20.20 14.92%
EY 2.15 3.49 4.70 6.76 4.01 3.89 4.95 -12.96%
DY 2.33 1.79 3.51 6.95 4.31 4.95 2.67 -2.24%
P/NAPS 1.72 1.56 0.77 0.64 0.61 0.75 0.63 18.20%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 21/03/06 24/02/05 26/02/04 25/02/03 -
Price 5.45 6.80 4.75 3.58 2.50 2.95 3.85 -
P/RPS 2.04 1.33 0.93 0.65 0.65 0.97 1.00 12.60%
P/EPS 49.29 25.00 26.25 17.95 24.46 25.04 20.74 15.50%
EY 2.03 4.00 3.81 5.57 4.09 3.99 4.82 -13.41%
DY 2.20 2.06 2.84 5.73 4.40 5.08 2.60 -2.74%
P/NAPS 1.82 1.36 0.95 0.78 0.59 0.73 0.64 19.00%

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