[UMW] QoQ Cumulative 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- 98.93%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,012,014 9,950,488 7,367,591 4,839,260 2,346,646 9,868,789 7,123,965 -56.98%
PBT 140,266 754,281 556,291 353,030 161,008 657,497 438,765 -53.27%
Tax -29,632 -169,343 -122,179 -86,113 -32,677 -158,163 -105,585 -57.16%
NP 110,634 584,938 434,112 266,917 128,331 499,334 333,180 -52.08%
-
NP to SH 80,308 305,904 214,057 125,450 63,061 284,201 175,275 -40.59%
-
Tax Rate 21.13% 22.45% 21.96% 24.39% 20.30% 24.06% 24.06% -
Total Cost 1,901,380 9,365,550 6,933,479 4,572,343 2,218,315 9,369,455 6,790,785 -57.23%
-
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 88,725 88,702 25,346 192,321 88,522 -
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 3.04% 12.01% 8.75% 5.22% 2.62% 12.15% 8.03% -
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 391.59 1,960.71 1,453.16 954.74 462.92 1,949.93 1,408.33 -57.43%
EPS 15.63 60.30 42.22 24.75 12.44 56.20 34.65 -41.21%
DPS 0.00 41.00 17.50 17.50 5.00 38.00 17.50 -
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 172.22 851.71 630.63 414.22 200.86 844.72 609.78 -56.98%
EPS 6.87 26.18 18.32 10.74 5.40 24.33 15.00 -40.61%
DPS 0.00 17.81 7.59 7.59 2.17 16.46 7.58 -
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 1.38 0.20 0.25 0.40 0.78 0.15 0.20 262.86%
P/EPS 34.55 6.39 8.57 15.27 29.10 5.25 8.02 164.99%
EY 2.89 15.66 11.66 6.55 3.44 19.04 12.46 -62.28%
DY 0.00 10.65 4.83 4.63 1.38 12.88 6.29 -
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 1.49 0.24 0.26 0.38 0.80 0.18 0.21 269.68%
P/EPS 37.43 7.88 9.00 14.83 29.74 6.38 8.37 171.68%
EY 2.67 12.69 11.11 6.74 3.36 15.69 11.95 -63.21%
DY 0.00 8.63 4.61 4.77 1.35 10.61 6.03 -
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