[UMW] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

24-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 11.77%

YoY- -7.8%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	15,223,154	14,957,072	14,014,630	13,535,753	13,496,793	12,892,632	13,008,232	11.01%
YoY %	1.78%	6.72%	3.54%	0.29%	4.69%	-0.89%	-	-
Horiz. %	117.03%	114.98%	107.74%	104.06%	103.76%	99.11%	100.00%	-
PBT	1,899,314	1,695,428	1,462,425	1,365,251	1,240,150	1,189,178	1,347,663	25.62%
YoY %	12.03%	15.93%	7.12%	10.09%	4.29%	-11.76%	-	-
Horiz. %	140.93%	125.81%	108.52%	101.31%	92.02%	88.24%	100.00%	-
Tax	-474,650	-465,966	-423,127	-411,973	-372,253	-337,226	-347,264	23.09%
YoY %	-1.86%	-10.12%	-2.71%	-10.67%	-10.39%	2.89%	-	-
Horiz. %	136.68%	134.18%	121.85%	118.63%	107.20%	97.11%	100.00%	-
NP	1,424,664	1,229,462	1,039,298	953,278	867,897	851,952	1,000,399	26.49%
YoY %	15.88%	18.30%	9.02%	9.84%	1.87%	-14.84%	-	-
Horiz. %	142.41%	122.90%	103.89%	95.29%	86.76%	85.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	827,503	675,287	554,020	485,818	434,675	437,160	545,879	31.86%
YoY %	22.54%	21.89%	14.04%	11.77%	-0.57%	-19.92%	-	-
Horiz. %	151.59%	123.71%	101.49%	89.00%	79.63%	80.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	27.48%	28.93%	30.18%	30.02%	28.36%	25.77%	-
YoY %	-9.06%	-5.01%	-4.14%	0.53%	5.85%	10.05%	-	-
Horiz. %	96.97%	106.64%	112.26%	117.11%	116.49%	110.05%	100.00%	-
Total Cost	13,798,490	13,727,610	12,975,332	12,582,475	12,628,896	12,040,680	12,007,833	9.68%
YoY %	0.52%	5.80%	3.12%	-0.37%	4.89%	0.27%	-	-
Horiz. %	114.91%	114.32%	108.06%	104.79%	105.17%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,772,714	4,603,895	4,466,621	4,199,775	3,497,636	3,494,973	4,222,370	8.48%
YoY %	3.67%	3.07%	6.35%	20.07%	0.08%	-17.23%	-	-
Horiz. %	113.03%	109.04%	105.78%	99.46%	82.84%	82.77%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	378,676	360,825	360,495	360,495	347,924	343,668	340,134	7.39%
YoY %	4.95%	0.09%	0.00%	3.61%	1.24%	1.04%	-	-
Horiz. %	111.33%	106.08%	105.99%	105.99%	102.29%	101.04%	100.00%	-
Div Payout %	45.76%	53.43%	65.07%	74.20%	80.04%	78.61%	62.31%	-
YoY %	-14.36%	-17.89%	-12.30%	-7.30%	1.82%	26.16%	-	-
Horiz. %	73.44%	85.75%	104.43%	119.08%	128.45%	126.16%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	4,772,714	4,603,895	4,466,621	4,199,775	3,497,636	3,494,973	4,222,370	8.48%
YoY %	3.67%	3.07%	6.35%	20.07%	0.08%	-17.23%	-	-
Horiz. %	113.03%	109.04%	105.78%	99.46%	82.84%	82.77%	100.00%	-
NOSH	1,168,293	1,168,293	1,168,293	1,166,471	1,165,878	1,164,991	1,161,683	0.37%
YoY %	0.00%	0.00%	0.16%	0.05%	0.08%	0.28%	-	-
Horiz. %	100.57%	100.57%	100.57%	100.41%	100.36%	100.28%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	9.36%	8.22%	7.42%	7.04%	6.43%	6.61%	7.69%	-
YoY %	13.87%	10.78%	5.40%	9.49%	-2.72%	-14.04%	-	-
Horiz. %	121.72%	106.89%	96.49%	91.55%	83.62%	85.96%	100.00%	-
ROE	17.34%	14.67%	12.40%	11.57%	12.43%	12.51%	12.93%	-
YoY %	18.20%	18.31%	7.17%	-6.92%	-0.64%	-3.25%	-	-
Horiz. %	134.11%	113.46%	95.90%	89.48%	96.13%	96.75%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	1,303.02	1,280.25	1,199.58	1,172.23	1,157.65	1,106.67	1,119.77	10.60%
YoY %	1.78%	6.72%	2.33%	1.26%	4.61%	-1.17%	-	-
Horiz. %	116.36%	114.33%	107.13%	104.68%	103.38%	98.83%	100.00%	-
EPS	70.83	57.80	47.42	42.07	37.28	37.52	46.99	31.36%
YoY %	22.54%	21.89%	12.72%	12.85%	-0.64%	-20.15%	-	-
Horiz. %	150.73%	123.00%	100.92%	89.53%	79.34%	79.85%	100.00%	-
DPS	32.50	31.00	31.00	31.00	29.84	29.50	29.28	7.18%
YoY %	4.84%	0.00%	0.00%	3.89%	1.15%	0.75%	-	-
Horiz. %	111.00%	105.87%	105.87%	105.87%	101.91%	100.75%	100.00%	-
NAPS	4.0852	3.9407	3.8232	3.6371	3.00	3.00	3.6347	8.07%
YoY %	3.67%	3.07%	5.12%	21.24%	0.00%	-17.46%	-	-
Horiz. %	112.39%	108.42%	105.19%	100.07%	82.54%	82.54%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,154,704
RPS	1,303.02	1,280.25	1,199.58	1,158.59	1,155.26	1,103.54	1,113.44	11.01%
YoY %	1.78%	6.72%	3.54%	0.29%	4.69%	-0.89%	-	-
Horiz. %	117.03%	114.98%	107.74%	104.06%	103.76%	99.11%	100.00%	-
EPS	70.83	57.80	47.42	41.58	37.21	37.42	46.72	31.87%
YoY %	22.54%	21.89%	14.05%	11.74%	-0.56%	-19.91%	-	-
Horiz. %	151.61%	123.72%	101.50%	89.00%	79.64%	80.09%	100.00%	-
DPS	32.50	31.00	31.00	30.86	29.78	29.42	29.11	7.59%
YoY %	4.84%	0.00%	0.45%	3.63%	1.22%	1.06%	-	-
Horiz. %	111.65%	106.49%	106.49%	106.01%	102.30%	101.06%	100.00%	-
NAPS	4.0852	3.9407	3.8232	3.5948	2.9938	2.9915	3.6141	8.48%
YoY %	3.67%	3.07%	6.35%	20.07%	0.08%	-17.23%	-	-
Horiz. %	113.04%	109.04%	105.79%	99.47%	82.84%	82.77%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	10.00	9.13	7.30	7.00	6.85	7.22	7.36	-
P/RPS	0.77	0.71	0.61	0.60	0.59	0.65	0.66	10.79%
YoY %	8.45%	16.39%	1.67%	1.69%	-9.23%	-1.52%	-	-
Horiz. %	116.67%	107.58%	92.42%	90.91%	89.39%	98.48%	100.00%	-
P/EPS	14.12	15.80	15.39	16.64	18.37	19.24	15.66	-6.65%
YoY %	-10.63%	2.66%	-7.51%	-9.42%	-4.52%	22.86%	-	-
Horiz. %	90.17%	100.89%	98.28%	106.26%	117.31%	122.86%	100.00%	-
EY	7.08	6.33	6.50	6.01	5.44	5.20	6.38	7.16%
YoY %	11.85%	-2.62%	8.15%	10.48%	4.62%	-18.50%	-	-
Horiz. %	110.97%	99.22%	101.88%	94.20%	85.27%	81.50%	100.00%	-
DY	3.25	3.40	4.25	4.43	4.36	4.09	3.98	-12.60%
YoY %	-4.41%	-20.00%	-4.06%	1.61%	6.60%	2.76%	-	-
Horiz. %	81.66%	85.43%	106.78%	111.31%	109.55%	102.76%	100.00%	-
P/NAPS	2.45	2.32	1.91	1.92	2.28	2.41	2.02	13.69%
YoY %	5.60%	21.47%	-0.52%	-15.79%	-5.39%	19.31%	-	-
Horiz. %	121.29%	114.85%	94.55%	95.05%	112.87%	119.31%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	16/08/12	29/05/12	24/02/12	24/11/11	19/08/11	25/05/11	-
Price	9.94	9.99	7.85	6.98	6.75	7.22	7.15	-
P/RPS	0.76	0.78	0.65	0.60	0.58	0.65	0.64	12.10%
YoY %	-2.56%	20.00%	8.33%	3.45%	-10.77%	1.56%	-	-
Horiz. %	118.75%	121.88%	101.56%	93.75%	90.62%	101.56%	100.00%	-
P/EPS	14.03	17.28	16.55	16.59	18.10	19.24	15.22	-5.26%
YoY %	-18.81%	4.41%	-0.24%	-8.34%	-5.93%	26.41%	-	-
Horiz. %	92.18%	113.53%	108.74%	109.00%	118.92%	126.41%	100.00%	-
EY	7.13	5.79	6.04	6.03	5.52	5.20	6.57	5.58%
YoY %	23.14%	-4.14%	0.17%	9.24%	6.15%	-20.85%	-	-
Horiz. %	108.52%	88.13%	91.93%	91.78%	84.02%	79.15%	100.00%	-
DY	3.27	3.10	3.95	4.44	4.42	4.09	4.10	-13.96%
YoY %	5.48%	-21.52%	-11.04%	0.45%	8.07%	-0.24%	-	-
Horiz. %	79.76%	75.61%	96.34%	108.29%	107.80%	99.76%	100.00%	-
P/NAPS	2.43	2.54	2.05	1.92	2.25	2.41	1.97	14.97%
YoY %	-4.33%	23.90%	6.77%	-14.67%	-6.64%	22.34%	-	-
Horiz. %	123.35%	128.93%	104.06%	97.46%	114.21%	122.34%	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 - 07 June 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

326

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

HLIND

HONG LEONG INDUSTRIES BHD

298

JCY

JCY INTERNATIONAL BERHAD

293

GENTING

GENTING BHD

206

PBBANK

PUBLIC BANK BHD

185

MAYBANK

MALAYAN BANKING BHD

167

TOPGLOV

TOP GLOVE CORPORATION BHD

161

GENM

GENTING MALAYSIA BERHAD

158

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

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