[UMW] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.76%
YoY- 37.5%
Quarter Report
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 12,569,230 9,869,283 10,149,324 8,956,352 5,820,365 4,877,803 3,674,413 22.72%
PBT 1,317,243 738,700 774,386 516,037 367,580 465,774 475,042 18.50%
Tax -340,844 -139,305 -183,039 -134,084 -204,634 -254,226 -250,001 5.29%
NP 976,399 599,395 591,347 381,953 162,946 211,548 225,041 27.68%
-
NP to SH 589,118 418,026 314,966 224,048 162,946 211,548 225,041 17.37%
-
Tax Rate 25.88% 18.86% 23.64% 25.98% 55.67% 54.58% 52.63% -
Total Cost 11,592,831 9,269,888 9,557,977 8,574,399 5,657,419 4,666,255 3,449,372 22.36%
-
Net Worth 3,380,563 2,610,112 2,447,236 2,184,419 1,949,744 1,658,464 1,676,022 12.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 343,195 151,632 192,435 140,952 111,876 75,815 54,266 35.95%
Div Payout % 58.26% 36.27% 61.10% 62.91% 68.66% 35.84% 24.11% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,380,563 2,610,112 2,447,236 2,184,419 1,949,744 1,658,464 1,676,022 12.39%
NOSH 1,079,603 522,022 506,905 505,945 472,482 276,410 274,074 25.64%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.77% 6.07% 5.83% 4.26% 2.80% 4.34% 6.12% -
ROE 17.43% 16.02% 12.87% 10.26% 8.36% 12.76% 13.43% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,164.24 1,890.59 2,002.21 1,770.22 1,231.87 1,764.69 1,340.66 -2.32%
EPS 54.57 80.08 62.14 44.28 34.49 76.53 82.11 -6.57%
DPS 31.79 29.05 38.00 27.86 23.68 27.50 19.80 8.20%
NAPS 3.1313 5.00 4.8278 4.3175 4.1266 6.00 6.1152 -10.54%
Adjusted Per Share Value based on latest NOSH - 505,945
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,075.86 844.76 868.73 766.62 498.19 417.52 314.51 22.72%
EPS 50.43 35.78 26.96 19.18 13.95 18.11 19.26 17.38%
DPS 29.38 12.98 16.47 12.06 9.58 6.49 4.64 35.97%
NAPS 2.8936 2.2341 2.0947 1.8698 1.6689 1.4196 1.4346 12.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.80 7.05 3.62 2.78 2.60 4.55 3.97 -
P/RPS 0.50 0.37 0.18 0.16 0.21 0.26 0.30 8.87%
P/EPS 10.63 8.80 5.83 6.28 7.54 5.95 4.84 13.99%
EY 9.41 11.36 17.16 15.93 13.26 16.82 20.68 -12.28%
DY 5.48 4.12 10.50 10.02 9.11 6.04 4.99 1.57%
P/NAPS 1.85 1.41 0.75 0.64 0.63 0.76 0.65 19.02%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 15/11/07 16/11/06 28/11/05 10/11/04 11/11/03 15/11/02 -
Price 5.40 7.50 3.80 2.90 2.62 3.03 3.90 -
P/RPS 0.46 0.40 0.19 0.16 0.21 0.17 0.29 7.98%
P/EPS 9.90 9.37 6.12 6.55 7.60 3.96 4.75 13.00%
EY 10.11 10.68 16.35 15.27 13.16 25.26 21.05 -11.49%
DY 5.89 3.87 10.00 9.61 9.04 9.08 5.08 2.49%
P/NAPS 1.72 1.50 0.79 0.67 0.63 0.51 0.64 17.89%

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