[UMW] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.37%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 12,134,258 10,949,263 9,615,856 10,336,196 6,807,365 5,459,190 4,187,833 19.38%
PBT 1,107,524 1,008,908 733,539 722,704 350,881 433,234 485,625 14.71%
Tax -280,054 -213,707 -166,298 -175,706 -159,328 -230,151 -257,086 1.43%
NP 827,470 795,201 567,241 546,998 191,553 203,083 228,539 23.89%
-
NP to SH 490,026 530,609 323,151 299,290 159,760 203,083 228,539 13.54%
-
Tax Rate 25.29% 21.18% 22.67% 24.31% 45.41% 53.12% 52.94% -
Total Cost 11,306,788 10,154,062 9,048,615 9,789,198 6,615,812 5,256,107 3,959,294 19.09%
-
Net Worth 3,603,953 3,277,395 2,569,033 2,406,912 2,123,063 1,937,574 1,653,143 13.85%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 399,490 156,714 157,207 192,199 95,018 117,724 54,851 39.18%
Div Payout % 81.52% 29.53% 48.65% 64.22% 59.48% 57.97% 24.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 3,603,953 3,277,395 2,569,033 2,406,912 2,123,063 1,937,574 1,653,143 13.85%
NOSH 1,093,830 1,076,461 513,806 506,921 504,482 469,874 275,523 25.80%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.82% 7.26% 5.90% 5.29% 2.81% 3.72% 5.46% -
ROE 13.60% 16.19% 12.58% 12.43% 7.52% 10.48% 13.82% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,109.34 1,017.15 1,871.49 2,039.01 1,349.38 1,161.84 1,519.95 -5.10%
EPS 44.80 49.29 62.89 59.04 31.67 43.22 82.95 -9.74%
DPS 37.00 14.56 31.00 38.00 18.83 25.05 20.00 10.78%
NAPS 3.2948 3.0446 5.00 4.7481 4.2084 4.1236 6.00 -9.49%
Adjusted Per Share Value based on latest NOSH - 506,921
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,038.63 937.20 823.07 884.73 582.68 467.28 358.46 19.38%
EPS 41.94 45.42 27.66 25.62 13.67 17.38 19.56 13.54%
DPS 34.19 13.41 13.46 16.45 8.13 10.08 4.69 39.20%
NAPS 3.0848 2.8053 2.199 2.0602 1.8172 1.6585 1.415 13.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 5.25 6.05 5.40 3.62 2.49 2.88 3.85 -
P/RPS 0.47 0.59 0.29 0.18 0.18 0.25 0.25 11.08%
P/EPS 11.72 12.27 8.59 6.13 7.86 6.66 4.64 16.68%
EY 8.53 8.15 11.65 16.31 12.72 15.01 21.54 -14.29%
DY 7.05 2.41 5.74 10.50 7.56 8.70 5.19 5.23%
P/NAPS 1.59 1.99 1.08 0.76 0.59 0.70 0.64 16.36%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 23/05/08 16/05/07 18/05/06 19/05/05 20/05/04 12/05/03 -
Price 5.80 6.65 5.85 3.70 2.55 2.75 3.78 -
P/RPS 0.52 0.65 0.31 0.18 0.19 0.24 0.25 12.96%
P/EPS 12.95 13.49 9.30 6.27 8.05 6.36 4.56 18.98%
EY 7.72 7.41 10.75 15.96 12.42 15.72 21.94 -15.96%
DY 6.38 2.19 5.30 10.27 7.39 9.11 5.29 3.16%
P/NAPS 1.76 2.18 1.17 0.78 0.61 0.67 0.63 18.65%

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