[UMW] QoQ 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- -1.07%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter 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 2,582,897 2,528,331 2,492,614 2,346,646 2,781,733 2,804,769 -19.88%
PBT 140,266 197,990 203,261 192,022 161,008 218,095 202,395 -21.70%
Tax -29,632 -47,164 -36,066 -53,436 -32,677 -60,860 -47,015 -26.51%
NP 110,634 150,826 167,195 138,586 128,331 157,235 155,380 -20.27%
-
NP to SH 80,308 91,847 88,607 62,389 63,061 100,909 81,609 -1.06%
-
Tax Rate 21.13% 23.82% 17.74% 27.83% 20.30% 27.91% 23.23% -
Total Cost 1,901,380 2,432,071 2,361,136 2,354,028 2,218,315 2,624,498 2,649,389 -19.85%
-
Net Worth 2,642,816 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 2,184,419 13.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 68,514 - 88,692 25,346 103,742 25,297 -
Div Payout % - 74.60% - 142.16% 40.19% 102.81% 31.00% -
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 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 2,184,419 13.55%
NOSH 513,806 507,514 506,905 506,815 506,921 506,063 505,945 1.03%
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% 5.84% 6.61% 5.56% 5.47% 5.65% 5.54% -
ROE 3.04% 3.62% 3.62% 2.60% 2.62% 4.33% 3.74% -
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 391.59 508.93 498.78 491.82 462.92 549.68 554.36 -20.70%
EPS 15.63 18.10 17.48 12.31 12.44 19.94 16.13 -2.07%
DPS 0.00 13.50 0.00 17.50 5.00 20.50 5.00 -
NAPS 5.1436 5.00 4.8278 4.7423 4.7481 4.6005 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 172.22 221.08 216.41 213.36 200.86 238.10 240.07 -19.87%
EPS 6.87 7.86 7.58 5.34 5.40 8.64 6.99 -1.14%
DPS 0.00 5.86 0.00 7.59 2.17 8.88 2.17 -
NAPS 2.2621 2.172 2.0947 2.0572 2.0602 1.9928 1.8698 13.55%
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 0.76 0.73 0.77 0.78 0.54 0.50 96.88%
P/EPS 34.55 21.27 20.71 30.71 29.10 14.79 17.23 59.08%
EY 2.89 4.70 4.83 3.26 3.44 6.76 5.80 -37.17%
DY 0.00 3.51 0.00 4.63 1.38 6.95 1.80 -
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 0.93 0.76 0.75 0.80 0.65 0.52 101.86%
P/EPS 37.43 26.25 21.74 29.81 29.74 17.95 17.98 63.11%
EY 2.67 3.81 4.60 3.35 3.36 5.57 5.56 -38.70%
DY 0.00 2.84 0.00 4.77 1.35 5.73 1.72 -
P/NAPS 1.14 0.95 0.79 0.77 0.78 0.78 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