[UMW] YoY TTM Result on 31-Mar-2001 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

21-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 16.37%

YoY- 37.73%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	5,459,190	4,187,833	3,287,684	3,048,101	2,117,139	26.69%
YoY %	30.36%	27.38%	7.86%	43.97%	-	-
Horiz. %	257.86%	197.81%	155.29%	143.97%	100.00%	-
PBT	433,234	485,625	409,890	237,061	124,556	36.53%
YoY %	-10.79%	18.48%	72.90%	90.32%	-	-
Horiz. %	347.82%	389.88%	329.08%	190.32%	100.00%	-
Tax	-230,151	-257,086	-205,392	-124,890	-43,116	51.95%
YoY %	10.48%	-25.17%	-64.46%	-189.66%	-	-
Horiz. %	533.79%	596.27%	476.37%	289.66%	100.00%	-
NP	203,083	228,539	204,498	112,171	81,440	25.64%
YoY %	-11.14%	11.76%	82.31%	37.73%	-	-
Horiz. %	249.37%	280.62%	251.10%	137.73%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	203,083	228,539	204,498	112,171	81,440	25.64%
YoY %	-11.14%	11.76%	82.31%	37.73%	-	-
Horiz. %	249.37%	280.62%	251.10%	137.73%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	53.12%	52.94%	50.11%	52.68%	34.62%	-
YoY %	0.34%	5.65%	-4.88%	52.17%	-	-
Horiz. %	153.44%	152.92%	144.74%	152.17%	100.00%	-
Total Cost	5,256,107	3,959,294	3,083,186	2,935,930	2,035,699	26.74%
YoY %	32.75%	28.42%	5.02%	44.22%	-	-
Horiz. %	258.20%	194.49%	151.46%	144.22%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	1,937,574	1,653,143	1,527,735	1,372,528	1,350,801	9.43%
YoY %	17.21%	8.21%	11.31%	1.61%	-	-
Horiz. %	143.44%	122.38%	113.10%	101.61%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	117,724	54,851	73,808	20,113	13,310	72.38%
YoY %	114.63%	-25.68%	266.97%	51.11%	-	-
Horiz. %	884.48%	412.10%	554.53%	151.11%	100.00%	-
Div Payout %	57.97%	24.00%	36.09%	17.93%	16.34%	-
YoY %	141.54%	-33.50%	101.28%	9.73%	-	-
Horiz. %	354.77%	146.88%	220.87%	109.73%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	1,937,574	1,653,143	1,527,735	1,372,528	1,350,801	9.43%
YoY %	17.21%	8.21%	11.31%	1.61%	-	-
Horiz. %	143.44%	122.38%	113.10%	101.61%	100.00%	-
NOSH	469,874	275,523	269,285	268,176	268,655	14.98%
YoY %	70.54%	2.32%	0.41%	-0.18%	-	-
Horiz. %	174.90%	102.56%	100.23%	99.82%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	3.72%	5.46%	6.22%	3.68%	3.85%	-
YoY %	-31.87%	-12.22%	69.02%	-4.42%	-	-
Horiz. %	96.62%	141.82%	161.56%	95.58%	100.00%	-
ROE	10.48%	13.82%	13.39%	8.17%	6.03%	-
YoY %	-24.17%	3.21%	63.89%	35.49%	-	-
Horiz. %	173.80%	229.19%	222.06%	135.49%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	1,161.84	1,519.95	1,220.89	1,136.60	788.05	10.18%
YoY %	-23.56%	24.50%	7.42%	44.23%	-	-
Horiz. %	147.43%	192.87%	154.93%	144.23%	100.00%	-
EPS	43.22	82.95	75.94	41.83	30.31	9.26%
YoY %	-47.90%	9.23%	81.54%	38.01%	-	-
Horiz. %	142.59%	273.67%	250.54%	138.01%	100.00%	-
DPS	25.05	20.00	27.50	7.50	4.95	49.94%
YoY %	25.25%	-27.27%	266.67%	51.52%	-	-
Horiz. %	506.06%	404.04%	555.56%	151.52%	100.00%	-
NAPS	4.1236	6.00	5.6733	5.118	5.028	-4.83%
YoY %	-31.27%	5.76%	10.85%	1.79%	-	-
Horiz. %	82.01%	119.33%	112.83%	101.79%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 268,176
RPS	467.28	358.46	281.41	260.90	181.22	26.69%
YoY %	30.36%	27.38%	7.86%	43.97%	-	-
Horiz. %	257.85%	197.80%	155.29%	143.97%	100.00%	-
EPS	17.38	19.56	17.50	9.60	6.97	25.64%
YoY %	-11.15%	11.77%	82.29%	37.73%	-	-
Horiz. %	249.35%	280.63%	251.08%	137.73%	100.00%	-
DPS	10.08	4.69	6.32	1.72	1.14	72.37%
YoY %	114.93%	-25.79%	267.44%	50.88%	-	-
Horiz. %	884.21%	411.40%	554.39%	150.88%	100.00%	-
NAPS	1.6585	1.415	1.3077	1.1748	1.1562	9.43%
YoY %	17.21%	8.21%	11.31%	1.61%	-	-
Horiz. %	143.44%	122.38%	113.10%	101.61%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.88	3.85	4.28	2.50	4.12	-
P/RPS	0.25	0.25	0.35	0.22	0.52	-16.72%
YoY %	0.00%	-28.57%	59.09%	-57.69%	-	-
Horiz. %	48.08%	48.08%	67.31%	42.31%	100.00%	-
P/EPS	6.66	4.64	5.64	5.98	13.59	-16.32%
YoY %	43.53%	-17.73%	-5.69%	-56.00%	-	-
Horiz. %	49.01%	34.14%	41.50%	44.00%	100.00%	-
EY	15.01	21.54	17.74	16.73	7.36	19.48%
YoY %	-30.32%	21.42%	6.04%	127.31%	-	-
Horiz. %	203.94%	292.66%	241.03%	227.31%	100.00%	-
DY	8.70	5.19	6.43	3.00	1.20	64.03%
YoY %	67.63%	-19.28%	114.33%	150.00%	-	-
Horiz. %	725.00%	432.50%	535.83%	250.00%	100.00%	-
P/NAPS	0.70	0.64	0.75	0.49	0.82	-3.87%
YoY %	9.38%	-14.67%	53.06%	-40.24%	-	-
Horiz. %	85.37%	78.05%	91.46%	59.76%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	20/05/04	12/05/03	16/05/02	21/05/01	-	-
Price	2.75	3.78	4.30	2.29	0.00	-
P/RPS	0.24	0.25	0.35	0.20	0.00	-
YoY %	-4.00%	-28.57%	75.00%	0.00%	-	-
Horiz. %	120.00%	125.00%	175.00%	100.00%	-	-
P/EPS	6.36	4.56	5.66	5.47	0.00	-
YoY %	39.47%	-19.43%	3.47%	0.00%	-	-
Horiz. %	116.27%	83.36%	103.47%	100.00%	-	-
EY	15.72	21.94	17.66	18.27	0.00	-
YoY %	-28.35%	24.24%	-3.34%	0.00%	-	-
Horiz. %	86.04%	120.09%	96.66%	100.00%	-	-
DY	9.11	5.29	6.40	3.28	0.00	-
YoY %	72.21%	-17.34%	95.12%	0.00%	-	-
Horiz. %	277.74%	161.28%	195.12%	100.00%	-	-
P/NAPS	0.67	0.63	0.76	0.45	0.00	-
YoY %	6.35%	-17.11%	68.89%	0.00%	-	-
Horiz. %	148.89%	140.00%	168.89%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos