[UMW] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1.66%
YoY- -2.82%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,950,488 9,905,698 6,249,818 5,219,979 3,839,950 3,131,348 3,121,914 21.30%
PBT 754,281 656,860 345,699 464,828 462,097 365,829 204,828 24.25%
Tax -169,343 -166,445 -188,445 -249,765 -240,790 -179,553 -108,438 7.70%
NP 584,938 490,415 157,254 215,063 221,307 186,276 96,390 35.03%
-
NP to SH 305,904 276,184 157,254 215,063 221,307 186,276 96,390 21.21%
-
Tax Rate 22.45% 25.34% 54.51% 53.73% 52.11% 49.08% 52.94% -
Total Cost 9,365,550 9,415,283 6,092,564 5,004,916 3,618,643 2,945,072 3,025,524 20.71%
-
Net Worth 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 1,489,333 1,348,326 11.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 157,207 192,199 95,018 117,724 54,851 73,808 20,113 40.85%
Div Payout % 51.39% 69.59% 60.42% 54.74% 24.79% 39.62% 20.87% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 1,489,333 1,348,326 11.10%
NOSH 507,514 506,063 477,230 462,351 274,437 268,585 268,179 11.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.88% 4.95% 2.52% 4.12% 5.76% 5.95% 3.09% -
ROE 12.05% 11.86% 7.83% 11.52% 13.44% 12.51% 7.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,960.63 1,957.40 1,309.60 1,129.01 1,399.21 1,165.87 1,164.11 9.07%
EPS 60.27 54.58 32.95 46.52 80.64 69.35 35.94 8.99%
DPS 31.00 38.00 20.00 25.46 20.00 27.50 7.50 26.66%
NAPS 5.00 4.6005 4.2106 4.0388 6.00 5.5451 5.0277 -0.09%
Adjusted Per Share Value based on latest NOSH - 462,351
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 851.71 847.88 534.95 446.80 328.68 268.03 267.22 21.30%
EPS 26.18 23.64 13.46 18.41 18.94 15.94 8.25 21.21%
DPS 13.46 16.45 8.13 10.08 4.69 6.32 1.72 40.88%
NAPS 2.172 1.9928 1.72 1.5984 1.4094 1.2748 1.1541 11.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.85 2.95 2.55 3.03 3.75 3.47 2.50 -
P/RPS 0.20 0.15 0.19 0.27 0.27 0.30 0.21 -0.80%
P/EPS 6.39 5.41 7.74 6.51 4.65 5.00 6.96 -1.41%
EY 15.66 18.50 12.92 15.35 21.50 19.99 14.38 1.43%
DY 8.05 12.88 7.84 8.40 5.33 7.93 3.00 17.87%
P/NAPS 0.77 0.64 0.61 0.75 0.63 0.63 0.50 7.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/03/06 24/02/05 26/02/04 25/02/03 17/04/02 13/02/01 -
Price 4.75 3.58 2.50 2.95 3.85 4.60 2.40 -
P/RPS 0.24 0.18 0.19 0.26 0.28 0.39 0.21 2.24%
P/EPS 7.88 6.56 7.59 6.34 4.77 6.63 6.68 2.79%
EY 12.69 15.24 13.18 15.77 20.95 15.08 14.98 -2.72%
DY 6.53 10.61 8.00 8.63 5.19 5.98 3.13 13.03%
P/NAPS 0.95 0.78 0.59 0.73 0.64 0.83 0.48 12.04%

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