[UMW] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.18%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 9,715,181 9,033,344 8,048,056 9,950,488 9,823,454 9,678,520 9,386,584 2.31%
PBT 720,946 616,184 561,064 754,281 741,721 706,060 644,032 7.80%
Tax -122,854 -103,404 -118,528 -169,343 -162,905 -172,226 -130,708 -4.04%
NP 598,092 512,780 442,536 584,938 578,816 533,834 513,324 10.71%
-
NP to SH 434,905 374,120 321,232 305,904 285,409 250,900 252,244 43.73%
-
Tax Rate 17.04% 16.78% 21.13% 22.45% 21.96% 24.39% 20.30% -
Total Cost 9,117,089 8,520,564 7,605,520 9,365,550 9,244,638 9,144,686 8,873,260 1.82%
-
Net Worth 2,829,807 2,732,878 2,642,816 2,546,550 2,447,712 2,403,723 2,406,912 11.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 222,707 207,153 - 208,072 118,300 177,404 101,384 68.90%
Div Payout % 51.21% 55.37% - 68.02% 41.45% 70.71% 40.19% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,829,807 2,732,878 2,642,816 2,546,550 2,447,712 2,403,723 2,406,912 11.38%
NOSH 521,969 517,884 513,806 507,493 507,003 506,868 506,921 1.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.16% 5.68% 5.50% 5.88% 5.89% 5.52% 5.47% -
ROE 15.37% 13.69% 12.15% 12.01% 11.66% 10.44% 10.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,861.25 1,744.28 1,566.36 1,960.71 1,937.55 1,909.47 1,851.68 0.34%
EPS 83.32 72.24 62.52 60.30 56.29 49.50 49.76 40.96%
DPS 42.67 40.00 0.00 41.00 23.33 35.00 20.00 65.65%
NAPS 5.4214 5.277 5.1436 5.0179 4.8278 4.7423 4.7481 9.23%
Adjusted Per Share Value based on latest NOSH - 507,514
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 831.57 773.21 688.87 851.71 840.84 828.43 803.44 2.31%
EPS 37.23 32.02 27.50 26.18 24.43 21.48 21.59 43.75%
DPS 19.06 17.73 0.00 17.81 10.13 15.18 8.68 68.86%
NAPS 2.4222 2.3392 2.2621 2.1797 2.0951 2.0575 2.0602 11.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 7.05 6.30 5.40 3.85 3.62 3.78 3.62 -
P/RPS 0.38 0.36 0.34 0.20 0.19 0.20 0.20 53.34%
P/EPS 8.46 8.72 8.64 6.39 6.43 7.64 7.27 10.62%
EY 11.82 11.47 11.58 15.66 15.55 13.10 13.75 -9.58%
DY 6.05 6.35 0.00 10.65 6.45 9.26 5.52 6.29%
P/NAPS 1.30 1.19 1.05 0.77 0.75 0.80 0.76 42.98%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 17/08/07 16/05/07 27/02/07 16/11/06 17/08/06 18/05/06 -
Price 7.50 6.60 5.85 4.75 3.80 3.67 3.70 -
P/RPS 0.40 0.38 0.37 0.24 0.20 0.19 0.20 58.67%
P/EPS 9.00 9.14 9.36 7.88 6.75 7.41 7.44 13.51%
EY 11.11 10.95 10.69 12.69 14.81 13.49 13.45 -11.95%
DY 5.69 6.06 0.00 8.63 6.14 9.54 5.41 3.41%
P/NAPS 1.38 1.25 1.14 0.95 0.79 0.77 0.78 46.23%

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