[UMW] QoQ Cumulative 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- 132.93%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,985,126 9,976,151 7,286,386 4,516,672 2,012,014 9,950,488 7,367,591 -45.21%
PBT 292,898 856,276 540,710 308,092 140,266 754,281 556,291 -34.77%
Tax -66,373 -176,966 -92,141 -51,702 -29,632 -169,343 -122,179 -33.39%
NP 226,525 679,310 448,569 256,390 110,634 584,938 434,112 -35.15%
-
NP to SH 141,770 469,147 326,179 187,060 80,308 305,904 214,057 -24.00%
-
Tax Rate 22.66% 20.67% 17.04% 16.78% 21.13% 22.45% 21.96% -
Total Cost 2,758,601 9,296,841 6,837,817 4,260,282 1,901,380 9,365,550 6,933,479 -45.87%
-
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%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 157,708 167,030 103,576 - 208,072 88,725 -
Div Payout % - 33.62% 51.21% 55.37% - 68.02% 41.45% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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%
NOSH 1,076,461 537,711 521,969 517,884 513,806 507,493 507,003 65.11%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.59% 6.81% 6.16% 5.68% 5.50% 5.88% 5.89% -
ROE 4.33% 30.66% 11.53% 6.84% 3.04% 12.01% 8.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 277.31 1,897.71 1,395.94 872.14 391.59 1,960.71 1,453.16 -66.82%
EPS 13.17 44.62 62.49 36.12 15.63 60.30 42.22 -53.97%
DPS 0.00 30.00 32.00 20.00 0.00 41.00 17.50 -
NAPS 3.0446 2.9106 5.4214 5.277 5.1436 5.0179 4.8278 -26.43%
Adjusted Per Share Value based on latest NOSH - 517,962
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 255.51 853.91 623.68 386.60 172.22 851.71 630.63 -45.21%
EPS 12.13 40.16 27.92 16.01 6.87 26.18 18.32 -24.01%
DPS 0.00 13.50 14.30 8.87 0.00 17.81 7.59 -
NAPS 2.8053 1.3097 2.4222 2.3392 2.2621 2.1797 2.0951 21.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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 2.18 0.41 0.51 0.72 1.38 0.20 0.25 323.09%
P/EPS 45.94 8.74 11.28 17.44 34.55 6.39 8.57 205.98%
EY 2.18 11.44 8.86 5.73 2.89 15.66 11.66 -67.26%
DY 0.00 3.85 4.54 3.17 0.00 10.65 4.83 -
P/NAPS 1.99 2.68 1.30 1.19 1.05 0.77 0.75 91.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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 2.40 0.36 0.54 0.76 1.49 0.24 0.26 339.44%
P/EPS 50.49 7.62 12.00 18.27 37.43 7.88 9.00 215.39%
EY 1.98 13.12 8.33 5.47 2.67 12.69 11.11 -68.29%
DY 0.00 4.41 4.27 3.03 0.00 8.63 4.61 -
P/NAPS 2.18 2.34 1.38 1.25 1.14 0.95 0.79 96.61%

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