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

Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.27%
YoY- 40.58%
Quarter Report
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 9,627,900 9,615,856 9,950,488 10,149,324 10,425,762 10,336,196 9,905,698 -1.88%
PBT 709,343 733,539 754,281 774,386 773,520 722,704 656,860 5.27%
Tax -134,932 -166,298 -169,343 -183,039 -193,988 -175,706 -166,445 -13.09%
NP 574,411 567,241 584,938 591,347 579,532 546,998 490,415 11.14%
-
NP to SH 367,514 323,151 305,904 314,966 307,968 299,290 276,184 21.04%
-
Tax Rate 19.02% 22.67% 22.45% 23.64% 25.08% 24.31% 25.34% -
Total Cost 9,053,489 9,048,615 9,365,550 9,557,977 9,846,230 9,789,198 9,415,283 -2.58%
-
Net Worth 2,589,810 2,569,033 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 7.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 120,310 157,207 157,207 192,435 217,732 192,199 192,199 -26.88%
Div Payout % 32.74% 48.65% 51.39% 61.10% 70.70% 64.22% 69.59% -
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 2,589,810 2,569,033 2,537,573 2,447,236 2,403,471 2,406,912 2,328,143 7.38%
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 5.97% 5.90% 5.88% 5.83% 5.56% 5.29% 4.95% -
ROE 14.19% 12.58% 12.05% 12.87% 12.81% 12.43% 11.86% -
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 1,858.80 1,871.49 1,960.63 2,002.21 2,057.11 2,039.01 1,957.40 -3.39%
EPS 70.95 62.89 60.27 62.14 60.77 59.04 54.58 19.16%
DPS 23.23 31.00 31.00 38.00 43.00 38.00 38.00 -28.03%
NAPS 5.00 5.00 5.00 4.8278 4.7423 4.7481 4.6005 5.72%
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 824.10 823.07 851.71 868.73 892.39 884.73 847.88 -1.88%
EPS 31.46 27.66 26.18 26.96 26.36 25.62 23.64 21.05%
DPS 10.30 13.46 13.46 16.47 18.64 16.45 16.45 -26.87%
NAPS 2.2167 2.199 2.172 2.0947 2.0572 2.0602 1.9928 7.37%
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 0.34 0.29 0.20 0.18 0.18 0.18 0.15 72.81%
P/EPS 8.88 8.59 6.39 5.83 6.22 6.13 5.41 39.27%
EY 11.26 11.65 15.66 17.16 16.08 16.31 18.50 -28.24%
DY 3.69 5.74 8.05 10.50 11.38 10.50 12.88 -56.64%
P/NAPS 1.26 1.08 0.77 0.75 0.80 0.76 0.64 57.27%
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 0.36 0.31 0.24 0.19 0.18 0.18 0.18 58.94%
P/EPS 9.30 9.30 7.88 6.12 6.04 6.27 6.56 26.27%
EY 10.75 10.75 12.69 16.35 16.56 15.96 15.24 -20.80%
DY 3.52 5.30 6.53 10.00 11.72 10.27 10.61 -52.17%
P/NAPS 1.32 1.17 0.95 0.79 0.77 0.78 0.78 42.14%

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