[UMW] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -12.91%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 13,951,460 15,816,888 13,535,753 12,820,229 10,720,861 12,769,581 9,976,151 5.74%
PBT 1,435,673 2,020,277 1,365,251 1,313,219 846,504 1,276,685 856,276 8.98%
Tax -351,461 -431,469 -411,973 -340,398 -199,292 -320,872 -176,966 12.10%
NP 1,084,212 1,588,808 953,278 972,821 647,212 955,813 679,310 8.09%
-
NP to SH 652,926 994,296 485,818 526,903 382,395 565,838 469,147 5.65%
-
Tax Rate 24.48% 21.36% 30.18% 25.92% 23.54% 25.13% 20.67% -
Total Cost 12,867,248 14,228,080 12,582,475 11,847,408 10,073,649 11,813,768 9,296,841 5.56%
-
Net Worth 6,290,328 4,848,302 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 15.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 397,219 584,146 360,495 340,134 220,130 399,490 156,714 16.75%
Div Payout % 60.84% 58.75% 74.20% 64.55% 57.57% 70.60% 33.40% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 6,290,328 4,848,302 4,199,775 3,416,851 3,310,287 3,247,297 2,628,467 15.63%
NOSH 1,168,293 1,168,293 1,166,471 1,138,950 1,103,429 1,082,432 537,711 13.79%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.77% 10.05% 7.04% 7.59% 6.04% 7.49% 6.81% -
ROE 10.38% 20.51% 11.57% 15.42% 11.55% 17.42% 17.85% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,194.17 1,353.85 1,172.23 1,125.62 971.59 1,179.71 1,897.71 -7.42%
EPS 55.89 85.11 42.07 46.26 34.66 52.27 89.24 -7.49%
DPS 34.00 50.00 31.00 30.00 20.00 37.00 29.81 2.21%
NAPS 5.3842 4.1499 3.6371 3.00 3.00 3.00 5.00 1.24%
Adjusted Per Share Value based on latest NOSH - 1,138,950
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,194.17 1,353.85 1,158.59 1,097.35 917.65 1,093.01 853.91 5.74%
EPS 55.89 85.11 41.58 45.10 32.73 48.43 40.16 5.65%
DPS 34.00 50.00 30.86 29.11 18.84 34.19 13.41 16.75%
NAPS 5.3842 4.1499 3.5948 2.9247 2.8334 2.7795 2.2498 15.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 12.06 11.94 7.00 7.02 6.35 5.15 7.80 -
P/RPS 1.01 0.88 0.60 0.62 0.65 0.44 0.41 16.19%
P/EPS 21.58 14.03 16.64 15.17 18.32 9.85 8.74 16.24%
EY 4.63 7.13 6.01 6.59 5.46 10.15 11.44 -13.98%
DY 2.82 4.19 4.43 4.27 3.15 7.18 3.82 -4.92%
P/NAPS 2.24 2.88 1.92 2.34 2.12 1.72 1.56 6.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 24/02/12 24/02/11 23/02/10 25/02/09 28/02/08 -
Price 11.94 12.10 6.98 7.10 6.18 5.45 6.80 -
P/RPS 1.00 0.89 0.60 0.63 0.64 0.46 0.36 18.54%
P/EPS 21.36 14.22 16.59 15.35 17.83 10.43 7.62 18.72%
EY 4.68 7.03 6.03 6.52 5.61 9.59 13.12 -15.77%
DY 2.85 4.13 4.44 4.23 3.24 6.79 4.38 -6.90%
P/NAPS 2.22 2.92 1.92 2.37 2.06 1.82 1.36 8.50%

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