[UMW] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.99%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,346,646 1,916,148 1,358,601 1,119,390 771,507 615,171 688,984 22.64%
PBT 161,008 95,164 89,982 121,576 98,048 53,987 21,754 39.57%
Tax -32,677 -23,416 -52,533 -72,147 -55,851 -30,012 -13,560 15.78%
NP 128,331 71,748 37,449 49,429 42,197 23,975 8,194 58.14%
-
NP to SH 63,061 39,955 37,449 49,429 42,197 23,975 8,194 40.48%
-
Tax Rate 20.30% 24.61% 58.38% 59.34% 56.96% 55.59% 62.33% -
Total Cost 2,218,315 1,844,400 1,321,152 1,069,961 729,310 591,196 680,790 21.74%
-
Net Worth 2,406,912 2,123,063 1,937,574 1,772,969 1,527,735 1,372,528 1,350,801 10.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 25,346 - - - - - - -
Div Payout % 40.19% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,406,912 2,123,063 1,937,574 1,772,969 1,527,735 1,372,528 1,350,801 10.10%
NOSH 506,921 504,482 469,874 275,523 269,285 268,176 268,655 11.15%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.47% 3.74% 2.76% 4.42% 5.47% 3.90% 1.19% -
ROE 2.62% 1.88% 1.93% 2.79% 2.76% 1.75% 0.61% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 462.92 379.82 289.14 406.28 286.50 229.39 256.46 10.33%
EPS 12.44 7.92 7.97 17.94 15.67 8.94 3.05 26.38%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7481 4.2084 4.1236 6.4349 5.6733 5.118 5.028 -0.94%
Adjusted Per Share Value based on latest NOSH - 275,523
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 200.86 164.01 116.29 95.81 66.04 52.66 58.97 22.65%
EPS 5.40 3.42 3.21 4.23 3.61 2.05 0.70 40.54%
DPS 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0602 1.8172 1.6585 1.5176 1.3077 1.1748 1.1562 10.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.62 2.49 2.88 3.85 4.28 2.50 4.12 -
P/RPS 0.78 0.66 1.00 0.95 1.49 1.09 1.61 -11.37%
P/EPS 29.10 31.44 36.14 21.46 27.31 27.96 135.08 -22.56%
EY 3.44 3.18 2.77 4.66 3.66 3.58 0.74 29.17%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.59 0.70 0.60 0.75 0.49 0.82 -1.25%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 19/05/05 20/05/04 12/05/03 16/05/02 21/05/01 08/05/00 -
Price 3.70 2.55 2.75 3.78 4.30 2.29 4.10 -
P/RPS 0.80 0.67 0.95 0.93 1.50 1.00 1.60 -10.90%
P/EPS 29.74 32.20 34.50 21.07 27.44 25.62 134.43 -22.22%
EY 3.36 3.11 2.90 4.75 3.64 3.90 0.74 28.66%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.67 0.59 0.76 0.45 0.82 -0.82%

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