[UMW] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

25-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -3.95%

YoY- 20.61%

Quarter Report

4qtr2008Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	10,618,639	11,147,163	12,134,258	12,769,581	12,569,230	12,012,769	10,949,263	-2.02%
YoY %	-4.74%	-8.13%	-4.98%	1.59%	4.63%	9.71%	-	-
Horiz. %	96.98%	101.81%	110.82%	116.63%	114.80%	109.71%	100.00%	-
PBT	872,387	937,994	1,107,524	1,276,685	1,317,243	1,196,080	1,008,908	-9.22%
YoY %	-6.99%	-15.31%	-13.25%	-3.08%	10.13%	18.55%	-	-
Horiz. %	86.47%	92.97%	109.77%	126.54%	130.56%	118.55%	100.00%	-
Tax	-195,669	-225,786	-280,054	-320,872	-340,844	-288,009	-213,707	-5.70%
YoY %	13.34%	19.38%	12.72%	5.86%	-18.34%	-34.77%	-	-
Horiz. %	91.56%	105.65%	131.05%	150.15%	159.49%	134.77%	100.00%	-
NP	676,718	712,208	827,470	955,813	976,399	908,071	795,201	-10.18%
YoY %	-4.98%	-13.93%	-13.43%	-2.11%	7.52%	14.19%	-	-
Horiz. %	85.10%	89.56%	104.06%	120.20%	122.79%	114.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	391,015	417,733	490,026	565,838	589,118	575,581	530,609	-18.39%
YoY %	-6.40%	-14.75%	-13.40%	-3.95%	2.35%	8.48%	-	-
Horiz. %	73.69%	78.73%	92.35%	106.64%	111.03%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	24.07%	25.29%	25.13%	25.88%	24.08%	21.18%	-
YoY %	-6.81%	-4.82%	0.64%	-2.90%	7.48%	13.69%	-	-
Horiz. %	105.90%	113.64%	119.41%	118.65%	122.19%	113.69%	100.00%	-
Total Cost	9,941,921	10,434,955	11,306,788	11,813,768	11,592,831	11,104,698	10,154,062	-1.39%
YoY %	-4.72%	-7.71%	-4.29%	1.91%	4.40%	9.36%	-	-
Horiz. %	97.91%	102.77%	111.35%	116.35%	114.17%	109.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,657,591	3,571,213	3,603,953	3,247,297	3,380,563	3,329,630	3,277,395	7.58%
YoY %	2.42%	-0.91%	10.98%	-3.94%	1.53%	1.59%	-	-
Horiz. %	111.60%	108.96%	109.96%	99.08%	103.15%	101.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	250,713	303,679	399,490	399,490	343,195	266,556	156,714	36.74%
YoY %	-17.44%	-23.98%	0.00%	16.40%	28.75%	70.09%	-	-
Horiz. %	159.98%	193.78%	254.92%	254.92%	218.99%	170.09%	100.00%	-
Div Payout %	64.12%	72.70%	81.52%	70.60%	58.26%	46.31%	29.53%	-
YoY %	-11.80%	-10.82%	15.47%	21.18%	25.80%	56.82%	-	-
Horiz. %	217.14%	246.19%	276.06%	239.08%	197.29%	156.82%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	3,657,591	3,571,213	3,603,953	3,247,297	3,380,563	3,329,630	3,277,395	7.58%
YoY %	2.42%	-0.91%	10.98%	-3.94%	1.53%	1.59%	-	-
Horiz. %	111.60%	108.96%	109.96%	99.08%	103.15%	101.59%	100.00%	-
NOSH	1,099,895	1,097,113	1,093,830	1,082,432	1,079,603	1,077,585	1,076,461	1.44%
YoY %	0.25%	0.30%	1.05%	0.26%	0.19%	0.10%	-	-
Horiz. %	102.18%	101.92%	101.61%	100.55%	100.29%	100.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	6.37%	6.39%	6.82%	7.49%	7.77%	7.56%	7.26%	-
YoY %	-0.31%	-6.30%	-8.95%	-3.60%	2.78%	4.13%	-	-
Horiz. %	87.74%	88.02%	93.94%	103.17%	107.02%	104.13%	100.00%	-
ROE	10.69%	11.70%	13.60%	17.42%	17.43%	17.29%	16.19%	-
YoY %	-8.63%	-13.97%	-21.93%	-0.06%	0.81%	6.79%	-	-
Horiz. %	66.03%	72.27%	84.00%	107.60%	107.66%	106.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	965.42	1,016.04	1,109.34	1,179.71	1,164.24	1,114.79	1,017.15	-3.41%
YoY %	-4.98%	-8.41%	-5.97%	1.33%	4.44%	9.60%	-	-
Horiz. %	94.91%	99.89%	109.06%	115.98%	114.46%	109.60%	100.00%	-
EPS	35.55	38.08	44.80	52.27	54.57	53.41	49.29	-19.55%
YoY %	-6.64%	-15.00%	-14.29%	-4.21%	2.17%	8.36%	-	-
Horiz. %	72.12%	77.26%	90.89%	106.05%	110.71%	108.36%	100.00%	-
DPS	23.00	28.00	37.00	37.00	31.79	24.74	14.56	35.59%
YoY %	-17.86%	-24.32%	0.00%	16.39%	28.50%	69.92%	-	-
Horiz. %	157.97%	192.31%	254.12%	254.12%	218.34%	169.92%	100.00%	-
NAPS	3.3254	3.2551	3.2948	3.00	3.1313	3.0899	3.0446	6.05%
YoY %	2.16%	-1.20%	9.83%	-4.19%	1.34%	1.49%	-	-
Horiz. %	109.22%	106.91%	108.22%	98.54%	102.85%	101.49%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,082,432
RPS	908.90	954.14	1,038.63	1,093.01	1,075.86	1,028.23	937.20	-2.02%
YoY %	-4.74%	-8.13%	-4.98%	1.59%	4.63%	9.71%	-	-
Horiz. %	96.98%	101.81%	110.82%	116.63%	114.80%	109.71%	100.00%	-
EPS	33.47	35.76	41.94	48.43	50.43	49.27	45.42	-18.40%
YoY %	-6.40%	-14.74%	-13.40%	-3.97%	2.35%	8.48%	-	-
Horiz. %	73.69%	78.73%	92.34%	106.63%	111.03%	108.48%	100.00%	-
DPS	21.46	25.99	34.19	34.19	29.38	22.82	13.41	36.77%
YoY %	-17.43%	-23.98%	0.00%	16.37%	28.75%	70.17%	-	-
Horiz. %	160.03%	193.81%	254.96%	254.96%	219.09%	170.17%	100.00%	-
NAPS	3.1307	3.0568	3.0848	2.7795	2.8936	2.85	2.8053	7.58%
YoY %	2.42%	-0.91%	10.98%	-3.94%	1.53%	1.59%	-	-
Horiz. %	111.60%	108.97%	109.96%	99.08%	103.15%	101.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.29	5.95	5.25	5.15	5.80	6.00	6.05	-
P/RPS	0.65	0.59	0.47	0.44	0.50	0.54	0.59	6.66%
YoY %	10.17%	25.53%	6.82%	-12.00%	-7.41%	-8.47%	-	-
Horiz. %	110.17%	100.00%	79.66%	74.58%	84.75%	91.53%	100.00%	-
P/EPS	17.69	15.63	11.72	9.85	10.63	11.23	12.27	27.59%
YoY %	13.18%	33.36%	18.98%	-7.34%	-5.34%	-8.48%	-	-
Horiz. %	144.17%	127.38%	95.52%	80.28%	86.63%	91.52%	100.00%	-
EY	5.65	6.40	8.53	10.15	9.41	8.90	8.15	-21.65%
YoY %	-11.72%	-24.97%	-15.96%	7.86%	5.73%	9.20%	-	-
Horiz. %	69.33%	78.53%	104.66%	124.54%	115.46%	109.20%	100.00%	-
DY	3.66	4.71	7.05	7.18	5.48	4.12	2.41	32.08%
YoY %	-22.29%	-33.19%	-1.81%	31.02%	33.01%	70.95%	-	-
Horiz. %	151.87%	195.44%	292.53%	297.93%	227.39%	170.95%	100.00%	-
P/NAPS	1.89	1.83	1.59	1.72	1.85	1.94	1.99	-3.37%
YoY %	3.28%	15.09%	-7.56%	-7.03%	-4.64%	-2.51%	-	-
Horiz. %	94.97%	91.96%	79.90%	86.43%	92.96%	97.49%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	21/08/09	20/05/09	25/02/09	24/11/08	20/08/08	23/05/08	-
Price	6.31	6.15	5.80	5.45	5.40	5.85	6.65	-
P/RPS	0.65	0.61	0.52	0.46	0.46	0.52	0.65	0.00%
YoY %	6.56%	17.31%	13.04%	0.00%	-11.54%	-20.00%	-	-
Horiz. %	100.00%	93.85%	80.00%	70.77%	70.77%	80.00%	100.00%	-
P/EPS	17.75	16.15	12.95	10.43	9.90	10.95	13.49	20.05%
YoY %	9.91%	24.71%	24.16%	5.35%	-9.59%	-18.83%	-	-
Horiz. %	131.58%	119.72%	96.00%	77.32%	73.39%	81.17%	100.00%	-
EY	5.63	6.19	7.72	9.59	10.11	9.13	7.41	-16.72%
YoY %	-9.05%	-19.82%	-19.50%	-5.14%	10.73%	23.21%	-	-
Horiz. %	75.98%	83.54%	104.18%	129.42%	136.44%	123.21%	100.00%	-
DY	3.65	4.55	6.38	6.79	5.89	4.23	2.19	40.52%
YoY %	-19.78%	-28.68%	-6.04%	15.28%	39.24%	93.15%	-	-
Horiz. %	166.67%	207.76%	291.32%	310.05%	268.95%	193.15%	100.00%	-
P/NAPS	1.90	1.89	1.76	1.82	1.72	1.89	2.18	-8.74%
YoY %	0.53%	7.39%	-3.30%	5.81%	-8.99%	-13.30%	-	-
Horiz. %	87.16%	86.70%	80.73%	83.49%	78.90%	86.70%	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

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

GENTING

GENTING BHD

175

PTRANS

PERAK TRANSIT BERHAD

152

GENM

GENTING MALAYSIA BERHAD

132

DSONIC

DATASONIC GROUP BERHAD

128

YTLPOWR

YTL POWER INTERNATIONAL BHD

125

MAYBANK

MALAYAN BANKING BHD

123

DUFU

DUFU TECHNOLOGY CORP. BHD

117

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