[UMW] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 9.78%
YoY- 82.31%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 6,807,365 5,459,190 4,187,833 3,287,684 3,048,101 2,117,139 26.29%
PBT 350,881 433,234 485,625 409,890 237,061 124,556 23.00%
Tax -159,328 -230,151 -257,086 -205,392 -124,890 -43,116 29.85%
NP 191,553 203,083 228,539 204,498 112,171 81,440 18.64%
-
NP to SH 159,760 203,083 228,539 204,498 112,171 81,440 14.41%
-
Tax Rate 45.41% 53.12% 52.94% 50.11% 52.68% 34.62% -
Total Cost 6,615,812 5,256,107 3,959,294 3,083,186 2,935,930 2,035,699 26.56%
-
Net Worth 2,123,063 1,937,574 1,653,143 1,527,735 1,372,528 1,350,801 9.45%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 95,018 117,724 54,851 73,808 20,113 13,310 48.12%
Div Payout % 59.48% 57.97% 24.00% 36.09% 17.93% 16.34% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,123,063 1,937,574 1,653,143 1,527,735 1,372,528 1,350,801 9.45%
NOSH 504,482 469,874 275,523 269,285 268,176 268,655 13.42%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.81% 3.72% 5.46% 6.22% 3.68% 3.85% -
ROE 7.52% 10.48% 13.82% 13.39% 8.17% 6.03% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,349.38 1,161.84 1,519.95 1,220.89 1,136.60 788.05 11.35%
EPS 31.67 43.22 82.95 75.94 41.83 30.31 0.88%
DPS 18.83 25.05 20.00 27.50 7.50 4.95 30.61%
NAPS 4.2084 4.1236 6.00 5.6733 5.118 5.028 -3.49%
Adjusted Per Share Value based on latest NOSH - 269,285
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 582.68 467.28 358.46 281.41 260.90 181.22 26.29%
EPS 13.67 17.38 19.56 17.50 9.60 6.97 14.41%
DPS 8.13 10.08 4.69 6.32 1.72 1.14 48.09%
NAPS 1.8172 1.6585 1.415 1.3077 1.1748 1.1562 9.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.49 2.88 3.85 4.28 2.50 4.12 -
P/RPS 0.18 0.25 0.25 0.35 0.22 0.52 -19.10%
P/EPS 7.86 6.66 4.64 5.64 5.98 13.59 -10.36%
EY 12.72 15.01 21.54 17.74 16.73 7.36 11.55%
DY 7.56 8.70 5.19 6.43 3.00 1.20 44.47%
P/NAPS 0.59 0.70 0.64 0.75 0.49 0.82 -6.36%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/05 20/05/04 12/05/03 16/05/02 21/05/01 - -
Price 2.55 2.75 3.78 4.30 2.29 0.00 -
P/RPS 0.19 0.24 0.25 0.35 0.20 0.00 -
P/EPS 8.05 6.36 4.56 5.66 5.47 0.00 -
EY 12.42 15.72 21.94 17.66 18.27 0.00 -
DY 7.39 9.11 5.29 6.40 3.28 0.00 -
P/NAPS 0.61 0.67 0.63 0.76 0.45 0.00 -

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