[UMW] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -12.91%

YoY- 37.79%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	13,496,793	12,892,632	13,008,232	12,820,229	12,394,846	12,105,221	11,404,215	11.87%
YoY %	4.69%	-0.89%	1.47%	3.43%	2.39%	6.15%	-	-
Horiz. %	118.35%	113.05%	114.07%	112.42%	108.69%	106.15%	100.00%	-
PBT	1,240,150	1,189,178	1,347,663	1,313,219	1,337,407	1,284,659	1,027,861	13.32%
YoY %	4.29%	-11.76%	2.62%	-1.81%	4.11%	24.98%	-	-
Horiz. %	120.65%	115.69%	131.11%	127.76%	130.12%	124.98%	100.00%	-
Tax	-372,253	-337,226	-347,264	-340,398	-319,297	-303,731	-246,563	31.57%
YoY %	-10.39%	2.89%	-2.02%	-6.61%	-5.12%	-23.19%	-	-
Horiz. %	150.98%	136.77%	140.84%	138.06%	129.50%	123.19%	100.00%	-
NP	867,897	851,952	1,000,399	972,821	1,018,110	980,928	781,298	7.25%
YoY %	1.87%	-14.84%	2.83%	-4.45%	3.79%	25.55%	-	-
Horiz. %	111.08%	109.04%	128.04%	124.51%	130.31%	125.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	434,675	437,160	545,879	526,903	605,015	581,559	449,293	-2.17%
YoY %	-0.57%	-19.92%	3.60%	-12.91%	4.03%	29.44%	-	-
Horiz. %	96.75%	97.30%	121.50%	117.27%	134.66%	129.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.02%	28.36%	25.77%	25.92%	23.87%	23.64%	23.99%	-
YoY %	5.85%	10.05%	-0.58%	8.59%	0.97%	-1.46%	-	-
Horiz. %	125.14%	118.22%	107.42%	108.05%	99.50%	98.54%	100.00%	-
Total Cost	12,628,896	12,040,680	12,007,833	11,847,408	11,376,736	11,124,293	10,622,917	12.21%
YoY %	4.89%	0.27%	1.35%	4.14%	2.27%	4.72%	-	-
Horiz. %	118.88%	113.35%	113.04%	111.53%	107.10%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,497,636	3,494,973	4,222,370	3,416,851	4,076,743	4,091,829	3,954,181	-7.84%
YoY %	0.08%	-17.23%	23.57%	-16.19%	-0.37%	3.48%	-	-
Horiz. %	88.45%	88.39%	106.78%	86.41%	103.10%	103.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	347,924	343,668	340,134	340,134	365,411	267,268	220,130	35.64%
YoY %	1.24%	1.04%	0.00%	-6.92%	36.72%	21.41%	-	-
Horiz. %	158.05%	156.12%	154.52%	154.52%	166.00%	121.41%	100.00%	-
Div Payout %	80.04%	78.61%	62.31%	64.55%	60.40%	45.96%	48.99%	-
YoY %	1.82%	26.16%	-3.47%	6.87%	31.42%	-6.18%	-	-
Horiz. %	163.38%	160.46%	127.19%	131.76%	123.29%	93.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,497,636	3,494,973	4,222,370	3,416,851	4,076,743	4,091,829	3,954,181	-7.84%
YoY %	0.08%	-17.23%	23.57%	-16.19%	-0.37%	3.48%	-	-
Horiz. %	88.45%	88.39%	106.78%	86.41%	103.10%	103.48%	100.00%	-
NOSH	1,165,878	1,164,991	1,161,683	1,138,950	1,134,350	1,129,653	1,124,944	2.40%
YoY %	0.08%	0.28%	2.00%	0.41%	0.42%	0.42%	-	-
Horiz. %	103.64%	103.56%	103.27%	101.25%	100.84%	100.42%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.43%	6.61%	7.69%	7.59%	8.21%	8.10%	6.85%	-
YoY %	-2.72%	-14.04%	1.32%	-7.55%	1.36%	18.25%	-	-
Horiz. %	93.87%	96.50%	112.26%	110.80%	119.85%	118.25%	100.00%	-
ROE	12.43%	12.51%	12.93%	15.42%	14.84%	14.21%	11.36%	-
YoY %	-0.64%	-3.25%	-16.15%	3.91%	4.43%	25.09%	-	-
Horiz. %	109.42%	110.12%	113.82%	135.74%	130.63%	125.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	1,157.65	1,106.67	1,119.77	1,125.62	1,092.68	1,071.59	1,013.76	9.24%
YoY %	4.61%	-1.17%	-0.52%	3.01%	1.97%	5.70%	-	-
Horiz. %	114.19%	109.16%	110.46%	111.03%	107.78%	105.70%	100.00%	-
EPS	37.28	37.52	46.99	46.26	53.34	51.48	39.94	-4.48%
YoY %	-0.64%	-20.15%	1.58%	-13.27%	3.61%	28.89%	-	-
Horiz. %	93.34%	93.94%	117.65%	115.82%	133.55%	128.89%	100.00%	-
DPS	29.84	29.50	29.28	30.00	32.21	23.66	19.57	32.44%
YoY %	1.15%	0.75%	-2.40%	-6.86%	36.14%	20.90%	-	-
Horiz. %	152.48%	150.74%	149.62%	153.30%	164.59%	120.90%	100.00%	-
NAPS	3.00	3.00	3.6347	3.00	3.5939	3.6222	3.515	-10.01%
YoY %	0.00%	-17.46%	21.16%	-16.53%	-0.78%	3.05%	-	-
Horiz. %	85.35%	85.35%	103.41%	85.35%	102.24%	103.05%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,138,950
RPS	1,155.26	1,103.54	1,113.44	1,097.35	1,060.94	1,036.15	976.14	11.87%
YoY %	4.69%	-0.89%	1.47%	3.43%	2.39%	6.15%	-	-
Horiz. %	118.35%	113.05%	114.07%	112.42%	108.69%	106.15%	100.00%	-
EPS	37.21	37.42	46.72	45.10	51.79	49.78	38.46	-2.17%
YoY %	-0.56%	-19.91%	3.59%	-12.92%	4.04%	29.43%	-	-
Horiz. %	96.75%	97.30%	121.48%	117.26%	134.66%	129.43%	100.00%	-
DPS	29.78	29.42	29.11	29.11	31.28	22.88	18.84	35.65%
YoY %	1.22%	1.06%	0.00%	-6.94%	36.71%	21.44%	-	-
Horiz. %	158.07%	156.16%	154.51%	154.51%	166.03%	121.44%	100.00%	-
NAPS	2.9938	2.9915	3.6141	2.9247	3.4895	3.5024	3.3846	-7.84%
YoY %	0.08%	-17.23%	23.57%	-16.19%	-0.37%	3.48%	-	-
Horiz. %	88.45%	88.39%	106.78%	86.41%	103.10%	103.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	6.85	7.22	7.36	7.02	6.77	6.33	6.35	-
P/RPS	0.59	0.65	0.66	0.62	0.62	0.59	0.63	-4.27%
YoY %	-9.23%	-1.52%	6.45%	0.00%	5.08%	-6.35%	-	-
Horiz. %	93.65%	103.17%	104.76%	98.41%	98.41%	93.65%	100.00%	-
P/EPS	18.37	19.24	15.66	15.17	12.69	12.30	15.90	10.09%
YoY %	-4.52%	22.86%	3.23%	19.54%	3.17%	-22.64%	-	-
Horiz. %	115.53%	121.01%	98.49%	95.41%	79.81%	77.36%	100.00%	-
EY	5.44	5.20	6.38	6.59	7.88	8.13	6.29	-9.21%
YoY %	4.62%	-18.50%	-3.19%	-16.37%	-3.08%	29.25%	-	-
Horiz. %	86.49%	82.67%	101.43%	104.77%	125.28%	129.25%	100.00%	-
DY	4.36	4.09	3.98	4.27	4.76	3.74	3.08	26.04%
YoY %	6.60%	2.76%	-6.79%	-10.29%	27.27%	21.43%	-	-
Horiz. %	141.56%	132.79%	129.22%	138.64%	154.55%	121.43%	100.00%	-
P/NAPS	2.28	2.41	2.02	2.34	1.88	1.75	1.81	16.62%
YoY %	-5.39%	19.31%	-13.68%	24.47%	7.43%	-3.31%	-	-
Horiz. %	125.97%	133.15%	111.60%	129.28%	103.87%	96.69%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	19/08/11	25/05/11	24/02/11	22/11/10	20/08/10	20/05/10	-
Price	6.75	7.22	7.15	7.10	6.80	6.43	6.19	-
P/RPS	0.58	0.65	0.64	0.63	0.62	0.60	0.61	-3.30%
YoY %	-10.77%	1.56%	1.59%	1.61%	3.33%	-1.64%	-	-
Horiz. %	95.08%	106.56%	104.92%	103.28%	101.64%	98.36%	100.00%	-
P/EPS	18.10	19.24	15.22	15.35	12.75	12.49	15.50	10.88%
YoY %	-5.93%	26.41%	-0.85%	20.39%	2.08%	-19.42%	-	-
Horiz. %	116.77%	124.13%	98.19%	99.03%	82.26%	80.58%	100.00%	-
EY	5.52	5.20	6.57	6.52	7.84	8.01	6.45	-9.85%
YoY %	6.15%	-20.85%	0.77%	-16.84%	-2.12%	24.19%	-	-
Horiz. %	85.58%	80.62%	101.86%	101.09%	121.55%	124.19%	100.00%	-
DY	4.42	4.09	4.10	4.23	4.74	3.68	3.16	25.04%
YoY %	8.07%	-0.24%	-3.07%	-10.76%	28.80%	16.46%	-	-
Horiz. %	139.87%	129.43%	129.75%	133.86%	150.00%	116.46%	100.00%	-
P/NAPS	2.25	2.41	1.97	2.37	1.89	1.78	1.76	17.77%
YoY %	-6.64%	22.34%	-16.88%	25.40%	6.18%	1.14%	-	-
Horiz. %	127.84%	136.93%	111.93%	134.66%	107.39%	101.14%	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 - 3 July 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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

928

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

877

YTLPOWR

YTL POWER INTERNATIONAL BHD

822

JCY

JCY INTERNATIONAL BERHAD

810

GENTING

GENTING BHD

684

PBBANK

PUBLIC BANK BHD

556

NOTION

NOTION VTEC BHD

553

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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