[UMW] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.6%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,456,681 3,417,721 2,992,338 2,890,116 2,689,765 2,582,897 2,781,733 3.68%
PBT 350,038 224,937 249,125 275,008 315,566 197,990 218,095 8.20%
Tax -129,297 -89,577 -68,476 -64,853 -84,825 -47,164 -60,860 13.37%
NP 220,741 135,360 180,649 210,155 230,741 150,826 157,235 5.81%
-
NP to SH 84,099 32,956 111,068 119,688 142,968 91,847 100,909 -2.99%
-
Tax Rate 36.94% 39.82% 27.49% 23.58% 26.88% 23.82% 27.91% -
Total Cost 3,235,940 3,282,361 2,811,689 2,679,961 2,459,024 2,432,071 2,624,498 3.55%
-
Net Worth 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 2,537,573 2,328,143 10.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 86,602 74,031 99,308 129,891 73,597 68,514 103,742 -2.96%
Div Payout % 102.98% 224.64% 89.41% 108.53% 51.48% 74.60% 102.81% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 2,537,573 2,328,143 10.32%
NOSH 1,154,704 1,138,950 1,103,429 1,082,432 537,711 507,514 506,063 14.73%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.39% 3.96% 6.04% 7.27% 8.58% 5.84% 5.65% -
ROE 2.00% 0.96% 3.36% 3.69% 5.44% 3.62% 4.33% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 299.36 300.08 271.19 267.00 511.66 508.93 549.68 -9.62%
EPS 7.21 2.90 10.06 11.06 13.60 18.10 19.94 -15.58%
DPS 7.50 6.50 9.00 12.00 14.00 13.50 20.50 -15.42%
NAPS 3.6371 3.00 3.00 3.00 5.00 5.00 4.6005 -3.83%
Adjusted Per Share Value based on latest NOSH - 1,082,432
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 295.87 292.54 256.13 247.38 230.23 221.08 238.10 3.68%
EPS 7.20 2.82 9.51 10.24 12.24 7.86 8.64 -2.99%
DPS 7.41 6.34 8.50 11.12 6.30 5.86 8.88 -2.96%
NAPS 3.5948 2.9247 2.8334 2.7795 2.2498 2.172 1.9928 10.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.00 7.02 6.35 5.15 7.80 3.85 2.95 -
P/RPS 2.34 2.34 2.34 1.93 1.52 0.76 0.54 27.66%
P/EPS 96.11 242.61 63.09 46.58 28.68 21.27 14.79 36.58%
EY 1.04 0.41 1.59 2.15 3.49 4.70 6.76 -26.78%
DY 1.07 0.93 1.42 2.33 1.79 3.51 6.95 -26.78%
P/NAPS 1.92 2.34 2.12 1.72 1.56 0.77 0.64 20.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 24/02/11 23/02/10 25/02/09 28/02/08 27/02/07 21/03/06 -
Price 6.98 7.10 6.18 5.45 6.80 4.75 3.58 -
P/RPS 2.33 2.37 2.28 2.04 1.33 0.93 0.65 23.69%
P/EPS 95.84 245.37 61.40 49.29 25.00 26.25 17.95 32.18%
EY 1.04 0.41 1.63 2.03 4.00 3.81 5.57 -24.38%
DY 1.07 0.92 1.46 2.20 2.06 2.84 5.73 -24.38%
P/NAPS 1.92 2.37 2.06 1.82 1.36 0.95 0.78 16.19%

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