[UMW] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.02%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,504,658 2,012,014 2,582,897 2,528,331 2,492,614 2,346,646 2,781,733 -6.77%
PBT 167,826 140,266 197,990 203,261 192,022 161,008 218,095 -16.06%
Tax -22,070 -29,632 -47,164 -36,066 -53,436 -32,677 -60,860 -49.24%
NP 145,756 110,634 150,826 167,195 138,586 128,331 157,235 -4.94%
-
NP to SH 106,752 80,308 91,847 88,607 62,389 63,061 100,909 3.83%
-
Tax Rate 13.15% 21.13% 23.82% 17.74% 27.83% 20.30% 27.91% -
Total Cost 2,358,902 1,901,380 2,432,071 2,361,136 2,354,028 2,218,315 2,624,498 -6.88%
-
Net Worth 2,733,286 2,642,816 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 11.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 103,592 - 68,514 - 88,692 25,346 103,742 -0.09%
Div Payout % 97.04% - 74.60% - 142.16% 40.19% 102.81% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,733,286 2,642,816 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 11.32%
NOSH 517,962 513,806 507,514 506,905 506,815 506,921 506,063 1.56%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.82% 5.50% 5.84% 6.61% 5.56% 5.47% 5.65% -
ROE 3.91% 3.04% 3.62% 3.62% 2.60% 2.62% 4.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 483.56 391.59 508.93 498.78 491.82 462.92 549.68 -8.21%
EPS 20.61 15.63 18.10 17.48 12.31 12.44 19.94 2.23%
DPS 20.00 0.00 13.50 0.00 17.50 5.00 20.50 -1.63%
NAPS 5.277 5.1436 5.00 4.8278 4.7423 4.7481 4.6005 9.60%
Adjusted Per Share Value based on latest NOSH - 506,905
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 214.39 172.22 221.08 216.41 213.36 200.86 238.10 -6.77%
EPS 9.14 6.87 7.86 7.58 5.34 5.40 8.64 3.83%
DPS 8.87 0.00 5.86 0.00 7.59 2.17 8.88 -0.07%
NAPS 2.3396 2.2621 2.172 2.0947 2.0572 2.0602 1.9928 11.32%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.30 5.40 3.85 3.62 3.78 3.62 2.95 -
P/RPS 1.30 1.38 0.76 0.73 0.77 0.78 0.54 79.91%
P/EPS 30.57 34.55 21.27 20.71 30.71 29.10 14.79 62.47%
EY 3.27 2.89 4.70 4.83 3.26 3.44 6.76 -38.46%
DY 3.17 0.00 3.51 0.00 4.63 1.38 6.95 -40.83%
P/NAPS 1.19 1.05 0.77 0.75 0.80 0.76 0.64 51.38%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 16/05/07 27/02/07 16/11/06 17/08/06 18/05/06 21/03/06 -
Price 6.60 5.85 4.75 3.80 3.67 3.70 3.58 -
P/RPS 1.36 1.49 0.93 0.76 0.75 0.80 0.65 63.80%
P/EPS 32.02 37.43 26.25 21.74 29.81 29.74 17.95 47.24%
EY 3.12 2.67 3.81 4.60 3.35 3.36 5.57 -32.12%
DY 3.03 0.00 2.84 0.00 4.77 1.35 5.73 -34.68%
P/NAPS 1.25 1.14 0.95 0.79 0.77 0.78 0.78 37.06%

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