[UMW] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.9%
YoY- 46.99%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 8,956,352 5,820,365 4,877,803 3,674,413 2,990,582 3,085,931 23.73%
PBT 516,037 367,580 465,774 475,042 303,350 194,165 21.57%
Tax -134,084 -204,634 -254,226 -250,001 -150,250 -91,332 7.97%
NP 381,953 162,946 211,548 225,041 153,100 102,833 29.99%
-
NP to SH 224,048 162,946 211,548 225,041 153,100 102,833 16.84%
-
Tax Rate 25.98% 55.67% 54.58% 52.63% 49.53% 47.04% -
Total Cost 8,574,399 5,657,419 4,666,255 3,449,372 2,837,482 2,983,098 23.49%
-
Net Worth 2,184,419 1,949,744 1,658,464 1,676,022 1,457,217 1,343,914 10.19%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 140,952 111,876 75,815 54,266 67,063 13,310 60.27%
Div Payout % 62.91% 68.66% 35.84% 24.11% 43.80% 12.94% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,184,419 1,949,744 1,658,464 1,676,022 1,457,217 1,343,914 10.19%
NOSH 505,945 472,482 276,410 274,074 268,344 268,246 13.52%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.26% 2.80% 4.34% 6.12% 5.12% 3.33% -
ROE 10.26% 8.36% 12.76% 13.43% 10.51% 7.65% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,770.22 1,231.87 1,764.69 1,340.66 1,114.46 1,150.41 8.99%
EPS 44.28 34.49 76.53 82.11 57.05 38.34 2.92%
DPS 27.86 23.68 27.50 19.80 25.00 5.00 40.96%
NAPS 4.3175 4.1266 6.00 6.1152 5.4304 5.01 -2.92%
Adjusted Per Share Value based on latest NOSH - 274,074
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 766.62 498.19 417.52 314.51 255.98 264.14 23.73%
EPS 19.18 13.95 18.11 19.26 13.10 8.80 16.85%
DPS 12.06 9.58 6.49 4.64 5.74 1.14 60.24%
NAPS 1.8698 1.6689 1.4196 1.4346 1.2473 1.1503 10.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.78 2.60 4.55 3.97 3.17 2.75 -
P/RPS 0.16 0.21 0.26 0.30 0.28 0.24 -7.78%
P/EPS 6.28 7.54 5.95 4.84 5.56 7.17 -2.61%
EY 15.93 13.26 16.82 20.68 18.00 13.94 2.70%
DY 10.02 9.11 6.04 4.99 7.89 1.82 40.63%
P/NAPS 0.64 0.63 0.76 0.65 0.58 0.55 3.07%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/05 10/11/04 11/11/03 15/11/02 08/11/01 16/11/00 -
Price 2.90 2.62 3.03 3.90 2.97 2.50 -
P/RPS 0.16 0.21 0.17 0.29 0.27 0.22 -6.16%
P/EPS 6.55 7.60 3.96 4.75 5.21 6.52 0.09%
EY 15.27 13.16 25.26 21.05 19.21 15.33 -0.07%
DY 9.61 9.04 9.08 5.08 8.42 2.00 36.85%
P/NAPS 0.67 0.63 0.51 0.64 0.55 0.50 6.02%

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