[UMW] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.57%
YoY- -28.15%
Quarter Report
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 14,889,101 14,365,535 15,223,154 13,496,793 12,394,846 10,618,639 12,569,230 2.86%
PBT 1,645,845 1,592,534 1,899,314 1,240,150 1,337,407 872,387 1,317,243 3.77%
Tax -402,003 -351,525 -474,650 -372,253 -319,297 -195,669 -340,844 2.78%
NP 1,243,842 1,241,009 1,424,664 867,897 1,018,110 676,718 976,399 4.11%
-
NP to SH 655,324 822,995 827,503 434,675 605,015 391,015 589,118 1.79%
-
Tax Rate 24.43% 22.07% 24.99% 30.02% 23.87% 22.43% 25.88% -
Total Cost 13,645,259 13,124,526 13,798,490 12,628,896 11,376,736 9,941,921 11,592,831 2.75%
-
Net Worth 6,643,970 5,025,299 4,772,714 3,497,636 4,076,743 3,657,591 3,380,563 11.91%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 397,219 584,146 378,676 347,924 365,411 250,713 343,195 2.46%
Div Payout % 60.61% 70.98% 45.76% 80.04% 60.40% 64.12% 58.26% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 6,643,970 5,025,299 4,772,714 3,497,636 4,076,743 3,657,591 3,380,563 11.91%
NOSH 1,168,293 1,168,293 1,168,293 1,165,878 1,134,350 1,099,895 1,079,603 1.32%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.35% 8.64% 9.36% 6.43% 8.21% 6.37% 7.77% -
ROE 9.86% 16.38% 17.34% 12.43% 14.84% 10.69% 17.43% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,274.43 1,229.62 1,303.02 1,157.65 1,092.68 965.42 1,164.24 1.51%
EPS 56.09 70.44 70.83 37.28 53.34 35.55 54.57 0.45%
DPS 34.00 50.00 32.50 29.84 32.21 23.00 31.79 1.12%
NAPS 5.6869 4.3014 4.0852 3.00 3.5939 3.3254 3.1313 10.45%
Adjusted Per Share Value based on latest NOSH - 1,165,878
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,274.43 1,229.62 1,303.02 1,155.26 1,060.94 908.90 1,075.86 2.86%
EPS 56.09 70.44 70.83 37.21 51.79 33.47 50.43 1.78%
DPS 34.00 50.00 32.50 29.78 31.28 21.46 29.38 2.46%
NAPS 5.6869 4.3014 4.0852 2.9938 3.4895 3.1307 2.8936 11.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 12.26 11.82 10.00 6.85 6.77 6.29 5.80 -
P/RPS 0.96 0.96 0.77 0.59 0.62 0.65 0.50 11.47%
P/EPS 21.86 16.78 14.12 18.37 12.69 17.69 10.63 12.76%
EY 4.58 5.96 7.08 5.44 7.88 5.65 9.41 -11.30%
DY 2.77 4.23 3.25 4.36 4.76 3.66 5.48 -10.74%
P/NAPS 2.16 2.75 2.45 2.28 1.88 1.89 1.85 2.61%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 21/11/13 23/11/12 24/11/11 22/11/10 20/11/09 24/11/08 -
Price 11.30 12.62 9.94 6.75 6.80 6.31 5.40 -
P/RPS 0.89 1.03 0.76 0.58 0.62 0.65 0.46 11.62%
P/EPS 20.15 17.91 14.03 18.10 12.75 17.75 9.90 12.56%
EY 4.96 5.58 7.13 5.52 7.84 5.63 10.11 -11.18%
DY 3.01 3.96 3.27 4.42 4.74 3.65 5.89 -10.58%
P/NAPS 1.99 2.93 2.43 2.25 1.89 1.90 1.72 2.45%

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