[UMW] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 16.46%

YoY- 49.11%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	11,940,504	9,976,151	9,715,181	9,033,344	8,048,056	9,950,488	9,823,454	13.88%
YoY %	19.69%	2.69%	7.55%	12.24%	-19.12%	1.29%	-	-
Horiz. %	121.55%	101.55%	98.90%	91.96%	81.93%	101.29%	100.00%	-
PBT	1,171,592	856,276	720,946	616,184	561,064	754,281	741,721	35.59%
YoY %	36.82%	18.77%	17.00%	9.82%	-25.62%	1.69%	-	-
Horiz. %	157.96%	115.44%	97.20%	83.07%	75.64%	101.69%	100.00%	-
Tax	-265,492	-176,966	-122,854	-103,404	-118,528	-169,343	-162,905	38.44%
YoY %	-50.02%	-44.05%	-18.81%	12.76%	30.01%	-3.95%	-	-
Horiz. %	162.97%	108.63%	75.41%	63.48%	72.76%	103.95%	100.00%	-
NP	906,100	679,310	598,092	512,780	442,536	584,938	578,816	34.78%
YoY %	33.39%	13.58%	16.64%	15.87%	-24.34%	1.06%	-	-
Horiz. %	156.54%	117.36%	103.33%	88.59%	76.46%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	567,080	469,147	434,905	374,120	321,232	305,904	285,409	57.98%
YoY %	20.87%	7.87%	16.25%	16.46%	5.01%	7.18%	-	-
Horiz. %	198.69%	164.38%	152.38%	131.08%	112.55%	107.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.66%	20.67%	17.04%	16.78%	21.13%	22.45%	21.96%	-
YoY %	9.63%	21.30%	1.55%	-20.59%	-5.88%	2.23%	-	-
Horiz. %	103.19%	94.13%	77.60%	76.41%	96.22%	102.23%	100.00%	-
Total Cost	11,034,404	9,296,841	9,117,089	8,520,564	7,605,520	9,365,550	9,244,638	12.51%
YoY %	18.69%	1.97%	7.00%	12.03%	-18.79%	1.31%	-	-
Horiz. %	119.36%	100.56%	98.62%	92.17%	82.27%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,277,395	1,530,083	2,829,807	2,732,878	2,642,816	2,546,550	2,447,712	21.46%
YoY %	114.20%	-45.93%	3.55%	3.41%	3.78%	4.04%	-	-
Horiz. %	133.90%	62.51%	115.61%	111.65%	107.97%	104.04%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	157,708	222,707	207,153	-	208,072	118,300	-
YoY %	-	-29.19%	7.51%	0.00%	-	75.89%	-	-
Horiz. %	-	133.31%	188.26%	175.11%	-	175.89%	100.00%	-
Div Payout %	-	33.62%	51.21%	55.37%	-	68.02%	41.45%	-
YoY %	-	-34.35%	-7.51%	0.00%	-	64.10%	-	-
Horiz. %	-	81.11%	123.55%	133.58%	-	164.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	3,277,395	1,530,083	2,829,807	2,732,878	2,642,816	2,546,550	2,447,712	21.46%
YoY %	114.20%	-45.93%	3.55%	3.41%	3.78%	4.04%	-	-
Horiz. %	133.90%	62.51%	115.61%	111.65%	107.97%	104.04%	100.00%	-
NOSH	1,076,461	537,711	521,969	517,884	513,806	507,493	507,003	65.11%
YoY %	100.19%	3.02%	0.79%	0.79%	1.24%	0.10%	-	-
Horiz. %	212.32%	106.06%	102.95%	102.15%	101.34%	100.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	7.59%	6.81%	6.16%	5.68%	5.50%	5.88%	5.89%	-
YoY %	11.45%	10.55%	8.45%	3.27%	-6.46%	-0.17%	-	-
Horiz. %	128.86%	115.62%	104.58%	96.43%	93.38%	99.83%	100.00%	-
ROE	17.30%	30.66%	15.37%	13.69%	12.15%	12.01%	11.66%	-
YoY %	-43.57%	99.48%	12.27%	12.67%	1.17%	3.00%	-	-
Horiz. %	148.37%	262.95%	131.82%	117.41%	104.20%	103.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	1,109.24	1,897.71	1,861.25	1,744.28	1,566.36	1,960.71	1,937.55	-31.02%
YoY %	-41.55%	1.96%	6.71%	11.36%	-20.11%	1.20%	-	-
Horiz. %	57.25%	97.94%	96.06%	90.03%	80.84%	101.20%	100.00%	-
EPS	52.68	44.62	83.32	72.24	62.52	60.30	56.29	-4.31%
YoY %	18.06%	-46.45%	15.34%	15.55%	3.68%	7.12%	-	-
Horiz. %	93.59%	79.27%	148.02%	128.34%	111.07%	107.12%	100.00%	-
DPS	0.00	30.00	42.67	40.00	0.00	41.00	23.33	-
YoY %	0.00%	-29.69%	6.68%	0.00%	0.00%	75.74%	-	-
Horiz. %	0.00%	128.59%	182.90%	171.45%	0.00%	175.74%	100.00%	-
NAPS	3.0446	2.9106	5.4214	5.277	5.1436	5.0179	4.8278	-26.43%
YoY %	4.60%	-46.31%	2.74%	2.59%	2.51%	3.94%	-	-
Horiz. %	63.06%	60.29%	112.30%	109.30%	106.54%	103.94%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 517,962
RPS	1,022.05	853.91	831.57	773.21	688.87	851.71	840.84	13.88%
YoY %	19.69%	2.69%	7.55%	12.24%	-19.12%	1.29%	-	-
Horiz. %	121.55%	101.55%	98.90%	91.96%	81.93%	101.29%	100.00%	-
EPS	48.54	40.16	37.23	32.02	27.50	26.18	24.43	57.98%
YoY %	20.87%	7.87%	16.27%	16.44%	5.04%	7.16%	-	-
Horiz. %	198.69%	164.39%	152.39%	131.07%	112.57%	107.16%	100.00%	-
DPS	0.00	13.50	19.06	17.73	0.00	17.81	10.13	-
YoY %	0.00%	-29.17%	7.50%	0.00%	0.00%	75.81%	-	-
Horiz. %	0.00%	133.27%	188.15%	175.02%	0.00%	175.81%	100.00%	-
NAPS	2.8053	1.3097	2.4222	2.3392	2.2621	2.1797	2.0951	21.46%
YoY %	114.19%	-45.93%	3.55%	3.41%	3.78%	4.04%	-	-
Horiz. %	133.90%	62.51%	115.61%	111.65%	107.97%	104.04%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	6.05	7.80	7.05	6.30	5.40	3.85	3.62	-
P/RPS	0.55	0.41	0.38	0.36	0.34	0.20	0.19	102.98%
YoY %	34.15%	7.89%	5.56%	5.88%	70.00%	5.26%	-	-
Horiz. %	289.47%	215.79%	200.00%	189.47%	178.95%	105.26%	100.00%	-
P/EPS	11.48	8.74	8.46	8.72	8.64	6.39	6.43	47.11%
YoY %	31.35%	3.31%	-2.98%	0.93%	35.21%	-0.62%	-	-
Horiz. %	178.54%	135.93%	131.57%	135.61%	134.37%	99.38%	100.00%	-
EY	8.71	11.44	11.82	11.47	11.58	15.66	15.55	-32.02%
YoY %	-23.86%	-3.21%	3.05%	-0.95%	-26.05%	0.71%	-	-
Horiz. %	56.01%	73.57%	76.01%	73.76%	74.47%	100.71%	100.00%	-
DY	0.00	3.85	6.05	6.35	0.00	10.65	6.45	-
YoY %	0.00%	-36.36%	-4.72%	0.00%	0.00%	65.12%	-	-
Horiz. %	0.00%	59.69%	93.80%	98.45%	0.00%	165.12%	100.00%	-
P/NAPS	1.99	2.68	1.30	1.19	1.05	0.77	0.75	91.54%
YoY %	-25.75%	106.15%	9.24%	13.33%	36.36%	2.67%	-	-
Horiz. %	265.33%	357.33%	173.33%	158.67%	140.00%	102.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/08	28/02/08	15/11/07	17/08/07	16/05/07	27/02/07	16/11/06	-
Price	6.65	6.80	7.50	6.60	5.85	4.75	3.80	-
P/RPS	0.60	0.36	0.40	0.38	0.37	0.24	0.20	107.86%
YoY %	66.67%	-10.00%	5.26%	2.70%	54.17%	20.00%	-	-
Horiz. %	300.00%	180.00%	200.00%	190.00%	185.00%	120.00%	100.00%	-
P/EPS	12.62	7.62	9.00	9.14	9.36	7.88	6.75	51.70%
YoY %	65.62%	-15.33%	-1.53%	-2.35%	18.78%	16.74%	-	-
Horiz. %	186.96%	112.89%	133.33%	135.41%	138.67%	116.74%	100.00%	-
EY	7.92	13.12	11.11	10.95	10.69	12.69	14.81	-34.09%
YoY %	-39.63%	18.09%	1.46%	2.43%	-15.76%	-14.31%	-	-
Horiz. %	53.48%	88.59%	75.02%	73.94%	72.18%	85.69%	100.00%	-
DY	0.00	4.41	5.69	6.06	0.00	8.63	6.14	-
YoY %	0.00%	-22.50%	-6.11%	0.00%	0.00%	40.55%	-	-
Horiz. %	0.00%	71.82%	92.67%	98.70%	0.00%	140.55%	100.00%	-
P/NAPS	2.18	2.34	1.38	1.25	1.14	0.95	0.79	96.61%
YoY %	-6.84%	69.57%	10.40%	9.65%	20.00%	20.25%	-	-
Horiz. %	275.95%	296.20%	174.68%	158.23%	144.30%	120.25%	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