[UMW] QoQ TTM 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- 2.9%

YoY- 75.61%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	9,615,856	9,950,488	10,149,324	10,425,762	10,336,196	9,905,698	8,956,352	4.85%
YoY %	-3.36%	-1.96%	-2.65%	0.87%	4.35%	10.60%	-	-
Horiz. %	107.36%	111.10%	113.32%	116.41%	115.41%	110.60%	100.00%	-
PBT	733,539	754,281	774,386	773,520	722,704	656,860	516,037	26.45%
YoY %	-2.75%	-2.60%	0.11%	7.03%	10.02%	27.29%	-	-
Horiz. %	142.15%	146.17%	150.06%	149.90%	140.05%	127.29%	100.00%	-
Tax	-166,298	-169,343	-183,039	-193,988	-175,706	-166,445	-134,084	15.45%
YoY %	1.80%	7.48%	5.64%	-10.40%	-5.56%	-24.13%	-	-
Horiz. %	124.03%	126.30%	136.51%	144.68%	131.04%	124.13%	100.00%	-
NP	567,241	584,938	591,347	579,532	546,998	490,415	381,953	30.19%
YoY %	-3.03%	-1.08%	2.04%	5.95%	11.54%	28.40%	-	-
Horiz. %	148.51%	153.14%	154.82%	151.73%	143.21%	128.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,151	305,904	314,966	307,968	299,290	276,184	224,048	27.68%
YoY %	5.64%	-2.88%	2.27%	2.90%	8.37%	23.27%	-	-
Horiz. %	144.23%	136.54%	140.58%	137.46%	133.58%	123.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.67%	22.45%	23.64%	25.08%	24.31%	25.34%	25.98%	-
YoY %	0.98%	-5.03%	-5.74%	3.17%	-4.06%	-2.46%	-	-
Horiz. %	87.26%	86.41%	90.99%	96.54%	93.57%	97.54%	100.00%	-
Total Cost	9,048,615	9,365,550	9,557,977	9,846,230	9,789,198	9,415,283	8,574,399	3.65%
YoY %	-3.38%	-2.01%	-2.93%	0.58%	3.97%	9.81%	-	-
Horiz. %	105.53%	109.23%	111.47%	114.83%	114.17%	109.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,569,033	2,537,573	2,447,236	2,403,471	2,406,912	2,328,143	2,184,419	11.42%
YoY %	1.24%	3.69%	1.82%	-0.14%	3.38%	6.58%	-	-
Horiz. %	117.61%	116.17%	112.03%	110.03%	110.19%	106.58%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	157,207	157,207	192,435	217,732	192,199	192,199	140,952	7.55%
YoY %	0.00%	-18.31%	-11.62%	13.28%	0.00%	36.36%	-	-
Horiz. %	111.53%	111.53%	136.53%	154.47%	136.36%	136.36%	100.00%	-
Div Payout %	48.65%	51.39%	61.10%	70.70%	64.22%	69.59%	62.91%	-
YoY %	-5.33%	-15.89%	-13.58%	10.09%	-7.72%	10.62%	-	-
Horiz. %	77.33%	81.69%	97.12%	112.38%	102.08%	110.62%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	2,569,033	2,537,573	2,447,236	2,403,471	2,406,912	2,328,143	2,184,419	11.42%
YoY %	1.24%	3.69%	1.82%	-0.14%	3.38%	6.58%	-	-
Horiz. %	117.61%	116.17%	112.03%	110.03%	110.19%	106.58%	100.00%	-
NOSH	513,806	507,514	506,905	506,815	506,921	506,063	505,945	1.03%
YoY %	1.24%	0.12%	0.02%	-0.02%	0.17%	0.02%	-	-
Horiz. %	101.55%	100.31%	100.19%	100.17%	100.19%	100.02%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	5.90%	5.88%	5.83%	5.56%	5.29%	4.95%	4.26%	-
YoY %	0.34%	0.86%	4.86%	5.10%	6.87%	16.20%	-	-
Horiz. %	138.50%	138.03%	136.85%	130.52%	124.18%	116.20%	100.00%	-
ROE	12.58%	12.05%	12.87%	12.81%	12.43%	11.86%	10.26%	-
YoY %	4.40%	-6.37%	0.47%	3.06%	4.81%	15.59%	-	-
Horiz. %	122.61%	117.45%	125.44%	124.85%	121.15%	115.59%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	1,871.49	1,960.63	2,002.21	2,057.11	2,039.01	1,957.40	1,770.22	3.78%
YoY %	-4.55%	-2.08%	-2.67%	0.89%	4.17%	10.57%	-	-
Horiz. %	105.72%	110.76%	113.11%	116.21%	115.18%	110.57%	100.00%	-
EPS	62.89	60.27	62.14	60.77	59.04	54.58	44.28	26.37%
YoY %	4.35%	-3.01%	2.25%	2.93%	8.17%	23.26%	-	-
Horiz. %	142.03%	136.11%	140.33%	137.24%	133.33%	123.26%	100.00%	-
DPS	31.00	31.00	38.00	43.00	38.00	38.00	27.86	7.38%
YoY %	0.00%	-18.42%	-11.63%	13.16%	0.00%	36.40%	-	-
Horiz. %	111.27%	111.27%	136.40%	154.34%	136.40%	136.40%	100.00%	-
NAPS	5.00	5.00	4.8278	4.7423	4.7481	4.6005	4.3175	10.28%
YoY %	0.00%	3.57%	1.80%	-0.12%	3.21%	6.55%	-	-
Horiz. %	115.81%	115.81%	111.82%	109.84%	109.97%	106.55%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 506,815
RPS	823.07	851.71	868.73	892.39	884.73	847.88	766.62	4.85%
YoY %	-3.36%	-1.96%	-2.65%	0.87%	4.35%	10.60%	-	-
Horiz. %	107.36%	111.10%	113.32%	116.41%	115.41%	110.60%	100.00%	-
EPS	27.66	26.18	26.96	26.36	25.62	23.64	19.18	27.67%
YoY %	5.65%	-2.89%	2.28%	2.89%	8.38%	23.25%	-	-
Horiz. %	144.21%	136.50%	140.56%	137.43%	133.58%	123.25%	100.00%	-
DPS	13.46	13.46	16.47	18.64	16.45	16.45	12.06	7.60%
YoY %	0.00%	-18.28%	-11.64%	13.31%	0.00%	36.40%	-	-
Horiz. %	111.61%	111.61%	136.57%	154.56%	136.40%	136.40%	100.00%	-
NAPS	2.199	2.172	2.0947	2.0572	2.0602	1.9928	1.8698	11.42%
YoY %	1.24%	3.69%	1.82%	-0.15%	3.38%	6.58%	-	-
Horiz. %	117.61%	116.16%	112.03%	110.02%	110.18%	106.58%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
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	0.29	0.20	0.18	0.18	0.18	0.15	0.16	48.71%
YoY %	45.00%	11.11%	0.00%	0.00%	20.00%	-6.25%	-	-
Horiz. %	181.25%	125.00%	112.50%	112.50%	112.50%	93.75%	100.00%	-
P/EPS	8.59	6.39	5.83	6.22	6.13	5.41	6.28	23.24%
YoY %	34.43%	9.61%	-6.27%	1.47%	13.31%	-13.85%	-	-
Horiz. %	136.78%	101.75%	92.83%	99.04%	97.61%	86.15%	100.00%	-
EY	11.65	15.66	17.16	16.08	16.31	18.50	15.93	-18.84%
YoY %	-25.61%	-8.74%	6.72%	-1.41%	-11.84%	16.13%	-	-
Horiz. %	73.13%	98.31%	107.72%	100.94%	102.39%	116.13%	100.00%	-
DY	5.74	8.05	10.50	11.38	10.50	12.88	10.02	-31.04%
YoY %	-28.70%	-23.33%	-7.73%	8.38%	-18.48%	28.54%	-	-
Horiz. %	57.29%	80.34%	104.79%	113.57%	104.79%	128.54%	100.00%	-
P/NAPS	1.08	0.77	0.75	0.80	0.76	0.64	0.64	41.78%
YoY %	40.26%	2.67%	-6.25%	5.26%	18.75%	0.00%	-	-
Horiz. %	168.75%	120.31%	117.19%	125.00%	118.75%	100.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
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	0.31	0.24	0.19	0.18	0.18	0.18	0.16	55.47%
YoY %	29.17%	26.32%	5.56%	0.00%	0.00%	12.50%	-	-
Horiz. %	193.75%	150.00%	118.75%	112.50%	112.50%	112.50%	100.00%	-
P/EPS	9.30	7.88	6.12	6.04	6.27	6.56	6.55	26.35%
YoY %	18.02%	28.76%	1.32%	-3.67%	-4.42%	0.15%	-	-
Horiz. %	141.98%	120.31%	93.44%	92.21%	95.73%	100.15%	100.00%	-
EY	10.75	12.69	16.35	16.56	15.96	15.24	15.27	-20.87%
YoY %	-15.29%	-22.39%	-1.27%	3.76%	4.72%	-0.20%	-	-
Horiz. %	70.40%	83.10%	107.07%	108.45%	104.52%	99.80%	100.00%	-
DY	5.30	6.53	10.00	11.72	10.27	10.61	9.61	-32.77%
YoY %	-18.84%	-34.70%	-14.68%	14.12%	-3.20%	10.41%	-	-
Horiz. %	55.15%	67.95%	104.06%	121.96%	106.87%	110.41%	100.00%	-
P/NAPS	1.17	0.95	0.79	0.77	0.78	0.78	0.67	45.06%
YoY %	23.16%	20.25%	2.60%	-1.28%	0.00%	16.42%	-	-
Horiz. %	174.63%	141.79%	117.91%	114.93%	116.42%	116.42%	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

PTRANS

PERAK TRANSIT BERHAD

426

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

HLIND

HONG LEONG INDUSTRIES BHD

413

MYEG

MY E.G. SERVICES BHD

390

VSTECS

VSTECS BERHAD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

GENTING

GENTING BHD

275

SNS

SNS NETWORK TECHNOLOGY BERHAD

267

PBBANK

PUBLIC BANK BHD

265

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

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

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