[UMW] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.66%
YoY- -8.98%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,769,714 2,504,658 2,012,014 2,582,897 2,528,331 2,492,614 2,346,646 11.67%
PBT 232,618 167,826 140,266 197,990 203,261 192,022 161,008 27.77%
Tax -40,439 -22,070 -29,632 -47,164 -36,066 -53,436 -32,677 15.25%
NP 192,179 145,756 110,634 150,826 167,195 138,586 128,331 30.86%
-
NP to SH 139,119 106,752 80,308 91,847 88,607 62,389 63,061 69.38%
-
Tax Rate 17.38% 13.15% 21.13% 23.82% 17.74% 27.83% 20.30% -
Total Cost 2,577,535 2,358,902 1,901,380 2,432,071 2,361,136 2,354,028 2,218,315 10.51%
-
Net Worth 2,830,092 2,733,286 2,642,816 2,537,573 2,447,236 2,403,471 2,406,912 11.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 62,642 103,592 - 68,514 - 88,692 25,346 82.69%
Div Payout % 45.03% 97.04% - 74.60% - 142.16% 40.19% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,830,092 2,733,286 2,642,816 2,537,573 2,447,236 2,403,471 2,406,912 11.39%
NOSH 522,022 517,962 513,806 507,514 506,905 506,815 506,921 1.97%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.94% 5.82% 5.50% 5.84% 6.61% 5.56% 5.47% -
ROE 4.92% 3.91% 3.04% 3.62% 3.62% 2.60% 2.62% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 530.57 483.56 391.59 508.93 498.78 491.82 462.92 9.51%
EPS 26.65 20.61 15.63 18.10 17.48 12.31 12.44 66.10%
DPS 12.00 20.00 0.00 13.50 0.00 17.50 5.00 79.16%
NAPS 5.4214 5.277 5.1436 5.00 4.8278 4.7423 4.7481 9.23%
Adjusted Per Share Value based on latest NOSH - 507,514
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 237.07 214.39 172.22 221.08 216.41 213.36 200.86 11.67%
EPS 11.91 9.14 6.87 7.86 7.58 5.34 5.40 69.35%
DPS 5.36 8.87 0.00 5.86 0.00 7.59 2.17 82.62%
NAPS 2.4224 2.3396 2.2621 2.172 2.0947 2.0572 2.0602 11.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 7.05 6.30 5.40 3.85 3.62 3.78 3.62 -
P/RPS 1.33 1.30 1.38 0.76 0.73 0.77 0.78 42.68%
P/EPS 26.45 30.57 34.55 21.27 20.71 30.71 29.10 -6.16%
EY 3.78 3.27 2.89 4.70 4.83 3.26 3.44 6.47%
DY 1.70 3.17 0.00 3.51 0.00 4.63 1.38 14.90%
P/NAPS 1.30 1.19 1.05 0.77 0.75 0.80 0.76 42.98%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 17/08/07 16/05/07 27/02/07 16/11/06 17/08/06 18/05/06 -
Price 7.50 6.60 5.85 4.75 3.80 3.67 3.70 -
P/RPS 1.41 1.36 1.49 0.93 0.76 0.75 0.80 45.86%
P/EPS 28.14 32.02 37.43 26.25 21.74 29.81 29.74 -3.61%
EY 3.55 3.12 2.67 3.81 4.60 3.35 3.36 3.73%
DY 1.60 3.03 0.00 2.84 0.00 4.77 1.35 11.98%
P/NAPS 1.38 1.25 1.14 0.95 0.79 0.77 0.78 46.23%

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