[UMW] QoQ TTM Result on 30-Sep-2005 [#3]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

28-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 27.76%

YoY- 37.5%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	10,425,762	10,336,196	9,905,698	8,956,352	7,706,179	6,807,365	6,249,818	40.78%
YoY %	0.87%	4.35%	10.60%	16.22%	13.20%	8.92%	-	-
Horiz. %	166.82%	165.38%	158.50%	143.31%	123.30%	108.92%	100.00%	-
PBT	773,520	722,704	656,860	516,037	396,794	350,881	345,699	71.32%
YoY %	7.03%	10.02%	27.29%	30.05%	13.09%	1.50%	-	-
Horiz. %	223.76%	209.06%	190.01%	149.27%	114.78%	101.50%	100.00%	-
Tax	-193,988	-175,706	-166,445	-134,084	-137,289	-159,328	-188,445	1.95%
YoY %	-10.40%	-5.56%	-24.13%	2.33%	13.83%	15.45%	-	-
Horiz. %	102.94%	93.24%	88.33%	71.15%	72.85%	84.55%	100.00%	-
NP	579,532	546,998	490,415	381,953	259,505	191,553	157,254	139.15%
YoY %	5.95%	11.54%	28.40%	47.19%	35.47%	21.81%	-	-
Horiz. %	368.53%	347.84%	311.86%	242.89%	165.02%	121.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	307,968	299,290	276,184	224,048	175,371	159,760	157,254	56.72%
YoY %	2.90%	8.37%	23.27%	27.76%	9.77%	1.59%	-	-
Horiz. %	195.84%	190.32%	175.63%	142.48%	111.52%	101.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	24.31%	25.34%	25.98%	34.60%	45.41%	54.51%	-
YoY %	3.17%	-4.06%	-2.46%	-24.91%	-23.81%	-16.69%	-	-
Horiz. %	46.01%	44.60%	46.49%	47.66%	63.47%	83.31%	100.00%	-
Total Cost	9,846,230	9,789,198	9,415,283	8,574,399	7,446,674	6,615,812	6,092,564	37.83%
YoY %	0.58%	3.97%	9.81%	15.14%	12.56%	8.59%	-	-
Horiz. %	161.61%	160.67%	154.54%	140.74%	122.23%	108.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,403,471	2,406,912	2,328,143	2,184,419	2,144,802	2,123,063	2,009,428	12.71%
YoY %	-0.14%	3.38%	6.58%	1.85%	1.02%	5.66%	-	-
Horiz. %	119.61%	119.78%	115.86%	108.71%	106.74%	105.66%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	217,732	192,199	192,199	140,952	158,178	95,018	95,018	74.07%
YoY %	13.28%	0.00%	36.36%	-10.89%	66.47%	0.00%	-	-
Horiz. %	229.15%	202.28%	202.28%	148.34%	166.47%	100.00%	100.00%	-
Div Payout %	70.70%	64.22%	69.59%	62.91%	90.20%	59.48%	60.42%	-
YoY %	10.09%	-7.72%	10.62%	-30.25%	51.65%	-1.56%	-	-
Horiz. %	117.01%	106.29%	115.18%	104.12%	149.29%	98.44%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	2,403,471	2,406,912	2,328,143	2,184,419	2,144,802	2,123,063	2,009,428	12.71%
YoY %	-0.14%	3.38%	6.58%	1.85%	1.02%	5.66%	-	-
Horiz. %	119.61%	119.78%	115.86%	108.71%	106.74%	105.66%	100.00%	-
NOSH	506,815	506,921	506,063	505,945	505,277	504,482	477,230	4.10%
YoY %	-0.02%	0.17%	0.02%	0.13%	0.16%	5.71%	-	-
Horiz. %	106.20%	106.22%	106.04%	106.02%	105.88%	105.71%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	5.56%	5.29%	4.95%	4.26%	3.37%	2.81%	2.52%	-
YoY %	5.10%	6.87%	16.20%	26.41%	19.93%	11.51%	-	-
Horiz. %	220.63%	209.92%	196.43%	169.05%	133.73%	111.51%	100.00%	-
ROE	12.81%	12.43%	11.86%	10.26%	8.18%	7.52%	7.83%	-
YoY %	3.06%	4.81%	15.59%	25.43%	8.78%	-3.96%	-	-
Horiz. %	163.60%	158.75%	151.47%	131.03%	104.47%	96.04%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	2,057.11	2,039.01	1,957.40	1,770.22	1,525.14	1,349.38	1,309.60	35.23%
YoY %	0.89%	4.17%	10.57%	16.07%	13.03%	3.04%	-	-
Horiz. %	157.08%	155.70%	149.47%	135.17%	116.46%	103.04%	100.00%	-
EPS	60.77	59.04	54.58	44.28	34.71	31.67	32.95	50.55%
YoY %	2.93%	8.17%	23.26%	27.57%	9.60%	-3.88%	-	-
Horiz. %	184.43%	179.18%	165.64%	134.39%	105.34%	96.12%	100.00%	-
DPS	43.00	38.00	38.00	27.86	31.31	18.83	20.00	66.81%
YoY %	13.16%	0.00%	36.40%	-11.02%	66.28%	-5.85%	-	-
Horiz. %	215.00%	190.00%	190.00%	139.30%	156.55%	94.15%	100.00%	-
NAPS	4.7423	4.7481	4.6005	4.3175	4.2448	4.2084	4.2106	8.27%
YoY %	-0.12%	3.21%	6.55%	1.71%	0.86%	-0.05%	-	-
Horiz. %	112.63%	112.77%	109.26%	102.54%	100.81%	99.95%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 505,945
RPS	892.39	884.73	847.88	766.62	659.61	582.68	534.95	40.78%
YoY %	0.87%	4.35%	10.60%	16.22%	13.20%	8.92%	-	-
Horiz. %	166.82%	165.39%	158.50%	143.31%	123.30%	108.92%	100.00%	-
EPS	26.36	25.62	23.64	19.18	15.01	13.67	13.46	56.72%
YoY %	2.89%	8.38%	23.25%	27.78%	9.80%	1.56%	-	-
Horiz. %	195.84%	190.34%	175.63%	142.50%	111.52%	101.56%	100.00%	-
DPS	18.64	16.45	16.45	12.06	13.54	8.13	8.13	74.13%
YoY %	13.31%	0.00%	36.40%	-10.93%	66.54%	0.00%	-	-
Horiz. %	229.27%	202.34%	202.34%	148.34%	166.54%	100.00%	100.00%	-
NAPS	2.0572	2.0602	1.9928	1.8698	1.8358	1.8172	1.72	12.71%
YoY %	-0.15%	3.38%	6.58%	1.85%	1.02%	5.65%	-	-
Horiz. %	119.60%	119.78%	115.86%	108.71%	106.73%	105.65%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	3.78	3.62	2.95	2.78	2.43	2.49	2.55	-
P/RPS	0.18	0.18	0.15	0.16	0.16	0.18	0.19	-3.54%
YoY %	0.00%	20.00%	-6.25%	0.00%	-11.11%	-5.26%	-	-
Horiz. %	94.74%	94.74%	78.95%	84.21%	84.21%	94.74%	100.00%	-
P/EPS	6.22	6.13	5.41	6.28	7.00	7.86	7.74	-13.59%
YoY %	1.47%	13.31%	-13.85%	-10.29%	-10.94%	1.55%	-	-
Horiz. %	80.36%	79.20%	69.90%	81.14%	90.44%	101.55%	100.00%	-
EY	16.08	16.31	18.50	15.93	14.28	12.72	12.92	15.75%
YoY %	-1.41%	-11.84%	16.13%	11.55%	12.26%	-1.55%	-	-
Horiz. %	124.46%	126.24%	143.19%	123.30%	110.53%	98.45%	100.00%	-
DY	11.38	10.50	12.88	10.02	12.88	7.56	7.84	28.28%
YoY %	8.38%	-18.48%	28.54%	-22.20%	70.37%	-3.57%	-	-
Horiz. %	145.15%	133.93%	164.29%	127.81%	164.29%	96.43%	100.00%	-
P/NAPS	0.80	0.76	0.64	0.64	0.57	0.59	0.61	19.87%
YoY %	5.26%	18.75%	0.00%	12.28%	-3.39%	-3.28%	-	-
Horiz. %	131.15%	124.59%	104.92%	104.92%	93.44%	96.72%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/06	18/05/06	21/03/06	28/11/05	11/08/05	19/05/05	24/02/05	-
Price	3.67	3.70	3.58	2.90	2.58	2.55	2.50	-
P/RPS	0.18	0.18	0.18	0.16	0.17	0.19	0.19	-3.54%
YoY %	0.00%	0.00%	12.50%	-5.88%	-10.53%	0.00%	-	-
Horiz. %	94.74%	94.74%	94.74%	84.21%	89.47%	100.00%	100.00%	-
P/EPS	6.04	6.27	6.56	6.55	7.43	8.05	7.59	-14.16%
YoY %	-3.67%	-4.42%	0.15%	-11.84%	-7.70%	6.06%	-	-
Horiz. %	79.58%	82.61%	86.43%	86.30%	97.89%	106.06%	100.00%	-
EY	16.56	15.96	15.24	15.27	13.45	12.42	13.18	16.48%
YoY %	3.76%	4.72%	-0.20%	13.53%	8.29%	-5.77%	-	-
Horiz. %	125.64%	121.09%	115.63%	115.86%	102.05%	94.23%	100.00%	-
DY	11.72	10.27	10.61	9.61	12.13	7.39	8.00	29.08%
YoY %	14.12%	-3.20%	10.41%	-20.77%	64.14%	-7.63%	-	-
Horiz. %	146.50%	128.38%	132.62%	120.12%	151.62%	92.38%	100.00%	-
P/NAPS	0.77	0.78	0.78	0.67	0.61	0.61	0.59	19.48%
YoY %	-1.28%	0.00%	16.42%	9.84%	0.00%	3.39%	-	-
Horiz. %	130.51%	132.20%	132.20%	113.56%	103.39%	103.39%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

318

MPI

MALAYSIAN PACIFIC INDUSTRIES

317

GENTING

GENTING BHD

179

DSONIC

DATASONIC GROUP BERHAD

149

GENM

GENTING MALAYSIA BERHAD

144

MAYBANK

MALAYAN BANKING BHD

132

DUFU

DUFU TECHNOLOGY CORP. BHD

123

INARI

INARI AMERTRON BERHAD

112

MYEG

MY E.G. SERVICES BHD

111

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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