[UMW] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.08%
YoY- 6.69%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,985,126 2,012,014 2,346,646 1,916,148 1,358,601 1,119,390 771,507 25.27%
PBT 292,898 140,266 161,008 95,164 89,982 121,576 98,048 19.98%
Tax -66,373 -29,632 -32,677 -23,416 -52,533 -72,147 -55,851 2.91%
NP 226,525 110,634 128,331 71,748 37,449 49,429 42,197 32.29%
-
NP to SH 141,770 80,308 63,061 39,955 37,449 49,429 42,197 22.35%
-
Tax Rate 22.66% 21.13% 20.30% 24.61% 58.38% 59.34% 56.96% -
Total Cost 2,758,601 1,901,380 2,218,315 1,844,400 1,321,152 1,069,961 729,310 24.79%
-
Net Worth 3,277,395 2,642,816 2,406,912 2,123,063 1,937,574 1,772,969 1,527,735 13.55%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 25,346 - - - - -
Div Payout % - - 40.19% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 3,277,395 2,642,816 2,406,912 2,123,063 1,937,574 1,772,969 1,527,735 13.55%
NOSH 1,076,461 513,806 506,921 504,482 469,874 275,523 269,285 25.95%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.59% 5.50% 5.47% 3.74% 2.76% 4.42% 5.47% -
ROE 4.33% 3.04% 2.62% 1.88% 1.93% 2.79% 2.76% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 277.31 391.59 462.92 379.82 289.14 406.28 286.50 -0.54%
EPS 13.17 15.63 12.44 7.92 7.97 17.94 15.67 -2.85%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.0446 5.1436 4.7481 4.2084 4.1236 6.4349 5.6733 -9.84%
Adjusted Per Share Value based on latest NOSH - 504,482
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 255.51 172.22 200.86 164.01 116.29 95.81 66.04 25.26%
EPS 12.13 6.87 5.40 3.42 3.21 4.23 3.61 22.36%
DPS 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
NAPS 2.8053 2.2621 2.0602 1.8172 1.6585 1.5176 1.3077 13.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 6.05 5.40 3.62 2.49 2.88 3.85 4.28 -
P/RPS 2.18 1.38 0.78 0.66 1.00 0.95 1.49 6.54%
P/EPS 45.94 34.55 29.10 31.44 36.14 21.46 27.31 9.04%
EY 2.18 2.89 3.44 3.18 2.77 4.66 3.66 -8.26%
DY 0.00 0.00 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.05 0.76 0.59 0.70 0.60 0.75 17.64%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 16/05/07 18/05/06 19/05/05 20/05/04 12/05/03 16/05/02 -
Price 6.65 5.85 3.70 2.55 2.75 3.78 4.30 -
P/RPS 2.40 1.49 0.80 0.67 0.95 0.93 1.50 8.14%
P/EPS 50.49 37.43 29.74 32.20 34.50 21.07 27.44 10.68%
EY 1.98 2.67 3.36 3.11 2.90 4.75 3.64 -9.64%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.14 0.78 0.61 0.67 0.59 0.76 19.18%

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