[UMW] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.27%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 10,336,196 6,807,365 5,459,190 4,187,833 3,287,684 3,048,101 2,117,139 30.23%
PBT 722,704 350,881 433,234 485,625 409,890 237,061 124,556 34.03%
Tax -175,706 -159,328 -230,151 -257,086 -205,392 -124,890 -43,116 26.37%
NP 546,998 191,553 203,083 228,539 204,498 112,171 81,440 37.33%
-
NP to SH 299,290 159,760 203,083 228,539 204,498 112,171 81,440 24.21%
-
Tax Rate 24.31% 45.41% 53.12% 52.94% 50.11% 52.68% 34.62% -
Total Cost 9,789,198 6,615,812 5,256,107 3,959,294 3,083,186 2,935,930 2,035,699 29.90%
-
Net Worth 2,406,912 2,123,063 1,937,574 1,653,143 1,527,735 1,372,528 1,350,801 10.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 192,199 95,018 117,724 54,851 73,808 20,113 13,310 56.01%
Div Payout % 64.22% 59.48% 57.97% 24.00% 36.09% 17.93% 16.34% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,406,912 2,123,063 1,937,574 1,653,143 1,527,735 1,372,528 1,350,801 10.10%
NOSH 506,921 504,482 469,874 275,523 269,285 268,176 268,655 11.15%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.29% 2.81% 3.72% 5.46% 6.22% 3.68% 3.85% -
ROE 12.43% 7.52% 10.48% 13.82% 13.39% 8.17% 6.03% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,039.01 1,349.38 1,161.84 1,519.95 1,220.89 1,136.60 788.05 17.16%
EPS 59.04 31.67 43.22 82.95 75.94 41.83 30.31 11.74%
DPS 38.00 18.83 25.05 20.00 27.50 7.50 4.95 40.43%
NAPS 4.7481 4.2084 4.1236 6.00 5.6733 5.118 5.028 -0.94%
Adjusted Per Share Value based on latest NOSH - 275,523
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 884.73 582.68 467.28 358.46 281.41 260.90 181.22 30.23%
EPS 25.62 13.67 17.38 19.56 17.50 9.60 6.97 24.21%
DPS 16.45 8.13 10.08 4.69 6.32 1.72 1.14 55.99%
NAPS 2.0602 1.8172 1.6585 1.415 1.3077 1.1748 1.1562 10.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.62 2.49 2.88 3.85 4.28 2.50 4.12 -
P/RPS 0.18 0.18 0.25 0.25 0.35 0.22 0.52 -16.19%
P/EPS 6.13 7.86 6.66 4.64 5.64 5.98 13.59 -12.42%
EY 16.31 12.72 15.01 21.54 17.74 16.73 7.36 14.17%
DY 10.50 7.56 8.70 5.19 6.43 3.00 1.20 43.52%
P/NAPS 0.76 0.59 0.70 0.64 0.75 0.49 0.82 -1.25%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 19/05/05 20/05/04 12/05/03 16/05/02 21/05/01 - -
Price 3.70 2.55 2.75 3.78 4.30 2.29 0.00 -
P/RPS 0.18 0.19 0.24 0.25 0.35 0.20 0.00 -
P/EPS 6.27 8.05 6.36 4.56 5.66 5.47 0.00 -
EY 15.96 12.42 15.72 21.94 17.66 18.27 0.00 -
DY 10.27 7.39 9.11 5.29 6.40 3.28 0.00 -
P/NAPS 0.78 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