[UMW] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.53%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 8,048,056 9,950,488 9,823,454 9,678,520 9,386,584 9,868,789 9,498,620 -10.46%
PBT 561,064 754,281 741,721 706,060 644,032 657,497 585,020 -2.75%
Tax -118,528 -169,343 -162,905 -172,226 -130,708 -158,163 -140,780 -10.84%
NP 442,536 584,938 578,816 533,834 513,324 499,334 444,240 -0.25%
-
NP to SH 321,232 305,904 285,409 250,900 252,244 284,201 233,700 23.64%
-
Tax Rate 21.13% 22.45% 21.96% 24.39% 20.30% 24.06% 24.06% -
Total Cost 7,605,520 9,365,550 9,244,638 9,144,686 8,873,260 9,369,455 9,054,380 -10.98%
-
Net Worth 2,642,816 2,546,550 2,447,712 2,403,723 2,406,912 2,339,795 2,183,982 13.56%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 208,072 118,300 177,404 101,384 192,321 118,030 -
Div Payout % - 68.02% 41.45% 70.71% 40.19% 67.67% 50.51% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,642,816 2,546,550 2,447,712 2,403,723 2,406,912 2,339,795 2,183,982 13.56%
NOSH 513,806 507,493 507,003 506,868 506,921 506,109 505,844 1.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.50% 5.88% 5.89% 5.52% 5.47% 5.06% 4.68% -
ROE 12.15% 12.01% 11.66% 10.44% 10.48% 12.15% 10.70% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,566.36 1,960.71 1,937.55 1,909.47 1,851.68 1,949.93 1,877.78 -11.39%
EPS 62.52 60.30 56.29 49.50 49.76 56.20 46.20 22.36%
DPS 0.00 41.00 23.33 35.00 20.00 38.00 23.33 -
NAPS 5.1436 5.0179 4.8278 4.7423 4.7481 4.6231 4.3175 12.39%
Adjusted Per Share Value based on latest NOSH - 506,815
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 688.87 851.71 840.84 828.43 803.44 844.72 813.03 -10.46%
EPS 27.50 26.18 24.43 21.48 21.59 24.33 20.00 23.67%
DPS 0.00 17.81 10.13 15.18 8.68 16.46 10.10 -
NAPS 2.2621 2.1797 2.0951 2.0575 2.0602 2.0027 1.8694 13.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.40 3.85 3.62 3.78 3.62 2.95 2.78 -
P/RPS 0.34 0.20 0.19 0.20 0.20 0.15 0.15 72.64%
P/EPS 8.64 6.39 6.43 7.64 7.27 5.25 6.02 27.26%
EY 11.58 15.66 15.55 13.10 13.75 19.04 16.62 -21.42%
DY 0.00 10.65 6.45 9.26 5.52 12.88 8.39 -
P/NAPS 1.05 0.77 0.75 0.80 0.76 0.64 0.64 39.14%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 27/02/07 16/11/06 17/08/06 18/05/06 21/03/06 28/11/05 -
Price 5.85 4.75 3.80 3.67 3.70 3.58 2.90 -
P/RPS 0.37 0.24 0.20 0.19 0.20 0.18 0.15 82.66%
P/EPS 9.36 7.88 6.75 7.41 7.44 6.38 6.28 30.51%
EY 10.69 12.69 14.81 13.49 13.45 15.69 15.93 -23.36%
DY 0.00 8.63 6.14 9.54 5.41 10.61 8.05 -
P/NAPS 1.14 0.95 0.79 0.77 0.78 0.77 0.67 42.56%

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