[UMW] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

16-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -73.75%

YoY- 27.35%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	9,976,151	7,286,386	4,516,672	2,012,014	9,950,488	7,367,591	4,839,260	61.76%
YoY %	36.91%	61.32%	124.49%	-79.78%	35.06%	52.25%	-	-
Horiz. %	206.15%	150.57%	93.33%	41.58%	205.62%	152.25%	100.00%	-
PBT	856,276	540,710	308,092	140,266	754,281	556,291	353,030	80.23%
YoY %	58.36%	75.50%	119.65%	-81.40%	35.59%	57.58%	-	-
Horiz. %	242.55%	153.16%	87.27%	39.73%	213.66%	157.58%	100.00%	-
Tax	-176,966	-92,141	-51,702	-29,632	-169,343	-122,179	-86,113	61.42%
YoY %	-92.06%	-78.22%	-74.48%	82.50%	-38.60%	-41.88%	-	-
Horiz. %	205.50%	107.00%	60.04%	34.41%	196.65%	141.88%	100.00%	-
NP	679,310	448,569	256,390	110,634	584,938	434,112	266,917	86.08%
YoY %	51.44%	74.96%	131.75%	-81.09%	34.74%	62.64%	-	-
Horiz. %	254.50%	168.06%	96.06%	41.45%	219.15%	162.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	469,147	326,179	187,060	80,308	305,904	214,057	125,450	140.35%
YoY %	43.83%	74.37%	132.93%	-73.75%	42.91%	70.63%	-	-
Horiz. %	373.97%	260.01%	149.11%	64.02%	243.85%	170.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	17.04%	16.78%	21.13%	22.45%	21.96%	24.39%	-
YoY %	21.30%	1.55%	-20.59%	-5.88%	2.23%	-9.96%	-	-
Horiz. %	84.75%	69.86%	68.80%	86.63%	92.05%	90.04%	100.00%	-
Total Cost	9,296,841	6,837,817	4,260,282	1,901,380	9,365,550	6,933,479	4,572,343	60.28%
YoY %	35.96%	60.50%	124.06%	-79.70%	35.08%	51.64%	-	-
Horiz. %	203.33%	149.55%	93.18%	41.58%	204.83%	151.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,530,083	2,829,807	2,732,878	2,642,816	2,546,550	2,447,712	2,403,723	-25.94%
YoY %	-45.93%	3.55%	3.41%	3.78%	4.04%	1.83%	-	-
Horiz. %	63.65%	117.73%	113.69%	109.95%	105.94%	101.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	157,708	167,030	103,576	-	208,072	88,725	88,702	46.60%
YoY %	-5.58%	61.26%	0.00%	-	134.51%	0.03%	-	-
Horiz. %	177.80%	188.30%	116.77%	-	234.57%	100.03%	100.00%	-
Div Payout %	33.62%	51.21%	55.37%	-	68.02%	41.45%	70.71%	-
YoY %	-34.35%	-7.51%	0.00%	-	64.10%	-41.38%	-	-
Horiz. %	47.55%	72.42%	78.31%	-	96.20%	58.62%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	1,530,083	2,829,807	2,732,878	2,642,816	2,546,550	2,447,712	2,403,723	-25.94%
YoY %	-45.93%	3.55%	3.41%	3.78%	4.04%	1.83%	-	-
Horiz. %	63.65%	117.73%	113.69%	109.95%	105.94%	101.83%	100.00%	-
NOSH	537,711	521,969	517,884	513,806	507,493	507,003	506,868	4.00%
YoY %	3.02%	0.79%	0.79%	1.24%	0.10%	0.03%	-	-
Horiz. %	106.09%	102.98%	102.17%	101.37%	100.12%	100.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	6.81%	6.16%	5.68%	5.50%	5.88%	5.89%	5.52%	-
YoY %	10.55%	8.45%	3.27%	-6.46%	-0.17%	6.70%	-	-
Horiz. %	123.37%	111.59%	102.90%	99.64%	106.52%	106.70%	100.00%	-
ROE	30.66%	11.53%	6.84%	3.04%	12.01%	8.75%	5.22%	-
YoY %	165.92%	68.57%	125.00%	-74.69%	37.26%	67.62%	-	-
Horiz. %	587.36%	220.88%	131.03%	58.24%	230.08%	167.62%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	1,897.71	1,395.94	872.14	391.59	1,960.71	1,453.16	954.74	57.88%
YoY %	35.94%	60.06%	122.72%	-80.03%	34.93%	52.20%	-	-
Horiz. %	198.77%	146.21%	91.35%	41.02%	205.37%	152.20%	100.00%	-
EPS	44.62	62.49	36.12	15.63	60.30	42.22	24.75	47.96%
YoY %	-28.60%	73.01%	131.09%	-74.08%	42.82%	70.59%	-	-
Horiz. %	180.28%	252.48%	145.94%	63.15%	243.64%	170.59%	100.00%	-
DPS	30.00	32.00	20.00	0.00	41.00	17.50	17.50	43.09%
YoY %	-6.25%	60.00%	0.00%	0.00%	134.29%	0.00%	-	-
Horiz. %	171.43%	182.86%	114.29%	0.00%	234.29%	100.00%	100.00%	-
NAPS	2.9106	5.4214	5.277	5.1436	5.0179	4.8278	4.7423	-27.71%
YoY %	-46.31%	2.74%	2.59%	2.51%	3.94%	1.80%	-	-
Horiz. %	61.38%	114.32%	111.28%	108.46%	105.81%	101.80%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 513,806
RPS	853.91	623.68	386.60	172.22	851.71	630.63	414.22	61.76%
YoY %	36.91%	61.32%	124.48%	-79.78%	35.06%	52.25%	-	-
Horiz. %	206.15%	150.57%	93.33%	41.58%	205.62%	152.25%	100.00%	-
EPS	40.16	27.92	16.01	6.87	26.18	18.32	10.74	140.33%
YoY %	43.84%	74.39%	133.04%	-73.76%	42.90%	70.58%	-	-
Horiz. %	373.93%	259.96%	149.07%	63.97%	243.76%	170.58%	100.00%	-
DPS	13.50	14.30	8.87	0.00	17.81	7.59	7.59	46.64%
YoY %	-5.59%	61.22%	0.00%	0.00%	134.65%	0.00%	-	-
Horiz. %	177.87%	188.41%	116.86%	0.00%	234.65%	100.00%	100.00%	-
NAPS	1.3097	2.4222	2.3392	2.2621	2.1797	2.0951	2.0575	-25.94%
YoY %	-45.93%	3.55%	3.41%	3.78%	4.04%	1.83%	-	-
Horiz. %	63.65%	117.73%	113.69%	109.94%	105.94%	101.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	7.80	7.05	6.30	5.40	3.85	3.62	3.78	-
P/RPS	0.41	0.51	0.72	1.38	0.20	0.25	0.40	1.65%
YoY %	-19.61%	-29.17%	-47.83%	590.00%	-20.00%	-37.50%	-	-
Horiz. %	102.50%	127.50%	180.00%	345.00%	50.00%	62.50%	100.00%	-
P/EPS	8.74	11.28	17.44	34.55	6.39	8.57	15.27	-30.99%
YoY %	-22.52%	-35.32%	-49.52%	440.69%	-25.44%	-43.88%	-	-
Horiz. %	57.24%	73.87%	114.21%	226.26%	41.85%	56.12%	100.00%	-
EY	11.44	8.86	5.73	2.89	15.66	11.66	6.55	44.88%
YoY %	29.12%	54.62%	98.27%	-81.55%	34.31%	78.02%	-	-
Horiz. %	174.66%	135.27%	87.48%	44.12%	239.08%	178.02%	100.00%	-
DY	3.85	4.54	3.17	0.00	10.65	4.83	4.63	-11.54%
YoY %	-15.20%	43.22%	0.00%	0.00%	120.50%	4.32%	-	-
Horiz. %	83.15%	98.06%	68.47%	0.00%	230.02%	104.32%	100.00%	-
P/NAPS	2.68	1.30	1.19	1.05	0.77	0.75	0.80	123.39%
YoY %	106.15%	9.24%	13.33%	36.36%	2.67%	-6.25%	-	-
Horiz. %	335.00%	162.50%	148.75%	131.25%	96.25%	93.75%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	15/11/07	17/08/07	16/05/07	27/02/07	16/11/06	17/08/06	-
Price	6.80	7.50	6.60	5.85	4.75	3.80	3.67	-
P/RPS	0.36	0.54	0.76	1.49	0.24	0.26	0.38	-3.53%
YoY %	-33.33%	-28.95%	-48.99%	520.83%	-7.69%	-31.58%	-	-
Horiz. %	94.74%	142.11%	200.00%	392.11%	63.16%	68.42%	100.00%	-
P/EPS	7.62	12.00	18.27	37.43	7.88	9.00	14.83	-35.77%
YoY %	-36.50%	-34.32%	-51.19%	375.00%	-12.44%	-39.31%	-	-
Horiz. %	51.38%	80.92%	123.20%	252.39%	53.14%	60.69%	100.00%	-
EY	13.12	8.33	5.47	2.67	12.69	11.11	6.74	55.71%
YoY %	57.50%	52.29%	104.87%	-78.96%	14.22%	64.84%	-	-
Horiz. %	194.66%	123.59%	81.16%	39.61%	188.28%	164.84%	100.00%	-
DY	4.41	4.27	3.03	0.00	8.63	4.61	4.77	-5.08%
YoY %	3.28%	40.92%	0.00%	0.00%	87.20%	-3.35%	-	-
Horiz. %	92.45%	89.52%	63.52%	0.00%	180.92%	96.65%	100.00%	-
P/NAPS	2.34	1.38	1.25	1.14	0.95	0.79	0.77	109.38%
YoY %	69.57%	10.40%	9.65%	20.00%	20.25%	2.60%	-	-
Horiz. %	303.90%	179.22%	162.34%	148.05%	123.38%	102.60%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

607

PTRANS

PERAK TRANSIT BERHAD

607

HLIND

HONG LEONG INDUSTRIES BHD

604

GENTING

GENTING BHD

391

VSTECS

VSTECS BERHAD

370

MYEG

MY E.G. SERVICES BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

TOPGLOV

TOP GLOVE CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

286

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More