[UMW] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.27%
YoY- 75.63%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 12,769,581 9,976,151 9,950,488 9,905,698 6,249,818 5,219,979 3,839,950 22.15%
PBT 1,276,685 856,276 754,281 656,860 345,699 464,828 462,097 18.43%
Tax -320,872 -176,966 -169,343 -166,445 -188,445 -249,765 -240,790 4.89%
NP 955,813 679,310 584,938 490,415 157,254 215,063 221,307 27.58%
-
NP to SH 565,838 469,147 305,904 276,184 157,254 215,063 221,307 16.91%
-
Tax Rate 25.13% 20.67% 22.45% 25.34% 54.51% 53.73% 52.11% -
Total Cost 11,813,768 9,296,841 9,365,550 9,415,283 6,092,564 5,004,916 3,618,643 21.77%
-
Net Worth 3,247,297 2,628,467 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 11.97%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 399,490 156,714 157,207 192,199 95,018 117,724 54,851 39.18%
Div Payout % 70.60% 33.40% 51.39% 69.59% 60.42% 54.74% 24.79% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,247,297 2,628,467 2,537,573 2,328,143 2,009,428 1,867,344 1,646,626 11.97%
NOSH 1,082,432 537,711 507,514 506,063 477,230 462,351 274,437 25.67%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.49% 6.81% 5.88% 4.95% 2.52% 4.12% 5.76% -
ROE 17.42% 17.85% 12.05% 11.86% 7.83% 11.52% 13.44% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,179.71 1,897.71 1,960.63 1,957.40 1,309.60 1,129.01 1,399.21 -2.80%
EPS 52.27 89.24 60.27 54.58 32.95 46.52 80.64 -6.96%
DPS 37.00 29.81 31.00 38.00 20.00 25.46 20.00 10.78%
NAPS 3.00 5.00 5.00 4.6005 4.2106 4.0388 6.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 506,063
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,093.01 853.91 851.71 847.88 534.95 446.80 328.68 22.15%
EPS 48.43 40.16 26.18 23.64 13.46 18.41 18.94 16.92%
DPS 34.19 13.41 13.46 16.45 8.13 10.08 4.69 39.20%
NAPS 2.7795 2.2498 2.172 1.9928 1.72 1.5984 1.4094 11.97%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.15 7.80 3.85 2.95 2.55 3.03 3.75 -
P/RPS 0.44 0.41 0.20 0.15 0.19 0.27 0.27 8.47%
P/EPS 9.85 8.74 6.39 5.41 7.74 6.51 4.65 13.31%
EY 10.15 11.44 15.66 18.50 12.92 15.35 21.50 -11.74%
DY 7.18 3.82 8.05 12.88 7.84 8.40 5.33 5.08%
P/NAPS 1.72 1.56 0.77 0.64 0.61 0.75 0.63 18.20%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 21/03/06 24/02/05 26/02/04 25/02/03 -
Price 5.45 6.80 4.75 3.58 2.50 2.95 3.85 -
P/RPS 0.46 0.36 0.24 0.18 0.19 0.26 0.28 8.61%
P/EPS 10.43 7.62 7.88 6.56 7.59 6.34 4.77 13.91%
EY 9.59 13.12 12.69 15.24 13.18 15.77 20.95 -12.20%
DY 6.79 4.38 6.53 10.61 8.00 8.63 5.19 4.57%
P/NAPS 1.82 1.36 0.95 0.78 0.59 0.73 0.64 19.00%

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