[UMW] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

18-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 8.37%

YoY- 87.34%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	9,950,488	10,149,324	10,425,762	10,336,196	9,905,698	8,956,352	7,706,179	18.52%
YoY %	-1.96%	-2.65%	0.87%	4.35%	10.60%	16.22%	-	-
Horiz. %	129.12%	131.70%	135.29%	134.13%	128.54%	116.22%	100.00%	-
PBT	754,281	774,386	773,520	722,704	656,860	516,037	396,794	53.27%
YoY %	-2.60%	0.11%	7.03%	10.02%	27.29%	30.05%	-	-
Horiz. %	190.09%	195.16%	194.94%	182.14%	165.54%	130.05%	100.00%	-
Tax	-169,343	-183,039	-193,988	-175,706	-166,445	-134,084	-137,289	14.97%
YoY %	7.48%	5.64%	-10.40%	-5.56%	-24.13%	2.33%	-	-
Horiz. %	123.35%	133.32%	141.30%	127.98%	121.24%	97.67%	100.00%	-
NP	584,938	591,347	579,532	546,998	490,415	381,953	259,505	71.65%
YoY %	-1.08%	2.04%	5.95%	11.54%	28.40%	47.19%	-	-
Horiz. %	225.41%	227.87%	223.32%	210.79%	188.98%	147.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,904	314,966	307,968	299,290	276,184	224,048	175,371	44.75%
YoY %	-2.88%	2.27%	2.90%	8.37%	23.27%	27.76%	-	-
Horiz. %	174.43%	179.60%	175.61%	170.66%	157.49%	127.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.45%	23.64%	25.08%	24.31%	25.34%	25.98%	34.60%	-
YoY %	-5.03%	-5.74%	3.17%	-4.06%	-2.46%	-24.91%	-	-
Horiz. %	64.88%	68.32%	72.49%	70.26%	73.24%	75.09%	100.00%	-
Total Cost	9,365,550	9,557,977	9,846,230	9,789,198	9,415,283	8,574,399	7,446,674	16.46%
YoY %	-2.01%	-2.93%	0.58%	3.97%	9.81%	15.14%	-	-
Horiz. %	125.77%	128.35%	132.22%	131.46%	126.44%	115.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,537,573	2,447,236	2,403,471	2,406,912	2,328,143	2,184,419	2,144,802	11.82%
YoY %	3.69%	1.82%	-0.14%	3.38%	6.58%	1.85%	-	-
Horiz. %	118.31%	114.10%	112.06%	112.22%	108.55%	101.85%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	157,207	192,435	217,732	192,199	192,199	140,952	158,178	-0.40%
YoY %	-18.31%	-11.62%	13.28%	0.00%	36.36%	-10.89%	-	-
Horiz. %	99.39%	121.66%	137.65%	121.51%	121.51%	89.11%	100.00%	-
Div Payout %	51.39%	61.10%	70.70%	64.22%	69.59%	62.91%	90.20%	-
YoY %	-15.89%	-13.58%	10.09%	-7.72%	10.62%	-30.25%	-	-
Horiz. %	56.97%	67.74%	78.38%	71.20%	77.15%	69.75%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	2,537,573	2,447,236	2,403,471	2,406,912	2,328,143	2,184,419	2,144,802	11.82%
YoY %	3.69%	1.82%	-0.14%	3.38%	6.58%	1.85%	-	-
Horiz. %	118.31%	114.10%	112.06%	112.22%	108.55%	101.85%	100.00%	-
NOSH	507,514	506,905	506,815	506,921	506,063	505,945	505,277	0.29%
YoY %	0.12%	0.02%	-0.02%	0.17%	0.02%	0.13%	-	-
Horiz. %	100.44%	100.32%	100.30%	100.33%	100.16%	100.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	5.88%	5.83%	5.56%	5.29%	4.95%	4.26%	3.37%	-
YoY %	0.86%	4.86%	5.10%	6.87%	16.20%	26.41%	-	-
Horiz. %	174.48%	173.00%	164.99%	156.97%	146.88%	126.41%	100.00%	-
ROE	12.05%	12.87%	12.81%	12.43%	11.86%	10.26%	8.18%	-
YoY %	-6.37%	0.47%	3.06%	4.81%	15.59%	25.43%	-	-
Horiz. %	147.31%	157.33%	156.60%	151.96%	144.99%	125.43%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	1,960.63	2,002.21	2,057.11	2,039.01	1,957.40	1,770.22	1,525.14	18.17%
YoY %	-2.08%	-2.67%	0.89%	4.17%	10.57%	16.07%	-	-
Horiz. %	128.55%	131.28%	134.88%	133.69%	128.34%	116.07%	100.00%	-
EPS	60.27	62.14	60.77	59.04	54.58	44.28	34.71	44.32%
YoY %	-3.01%	2.25%	2.93%	8.17%	23.26%	27.57%	-	-
Horiz. %	173.64%	179.03%	175.08%	170.10%	157.25%	127.57%	100.00%	-
DPS	31.00	38.00	43.00	38.00	38.00	27.86	31.31	-0.65%
YoY %	-18.42%	-11.63%	13.16%	0.00%	36.40%	-11.02%	-	-
Horiz. %	99.01%	121.37%	137.34%	121.37%	121.37%	88.98%	100.00%	-
NAPS	5.00	4.8278	4.7423	4.7481	4.6005	4.3175	4.2448	11.50%
YoY %	3.57%	1.80%	-0.12%	3.21%	6.55%	1.71%	-	-
Horiz. %	117.79%	113.73%	111.72%	111.86%	108.38%	101.71%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 506,921
RPS	851.71	868.73	892.39	884.73	847.88	766.62	659.61	18.52%
YoY %	-1.96%	-2.65%	0.87%	4.35%	10.60%	16.22%	-	-
Horiz. %	129.12%	131.70%	135.29%	134.13%	128.54%	116.22%	100.00%	-
EPS	26.18	26.96	26.36	25.62	23.64	19.18	15.01	44.75%
YoY %	-2.89%	2.28%	2.89%	8.38%	23.25%	27.78%	-	-
Horiz. %	174.42%	179.61%	175.62%	170.69%	157.50%	127.78%	100.00%	-
DPS	13.46	16.47	18.64	16.45	16.45	12.06	13.54	-0.39%
YoY %	-18.28%	-11.64%	13.31%	0.00%	36.40%	-10.93%	-	-
Horiz. %	99.41%	121.64%	137.67%	121.49%	121.49%	89.07%	100.00%	-
NAPS	2.172	2.0947	2.0572	2.0602	1.9928	1.8698	1.8358	11.82%
YoY %	3.69%	1.82%	-0.15%	3.38%	6.58%	1.85%	-	-
Horiz. %	118.31%	114.10%	112.06%	112.22%	108.55%	101.85%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.85	3.62	3.78	3.62	2.95	2.78	2.43	-
P/RPS	0.20	0.18	0.18	0.18	0.15	0.16	0.16	15.99%
YoY %	11.11%	0.00%	0.00%	20.00%	-6.25%	0.00%	-	-
Horiz. %	125.00%	112.50%	112.50%	112.50%	93.75%	100.00%	100.00%	-
P/EPS	6.39	5.83	6.22	6.13	5.41	6.28	7.00	-5.88%
YoY %	9.61%	-6.27%	1.47%	13.31%	-13.85%	-10.29%	-	-
Horiz. %	91.29%	83.29%	88.86%	87.57%	77.29%	89.71%	100.00%	-
EY	15.66	17.16	16.08	16.31	18.50	15.93	14.28	6.32%
YoY %	-8.74%	6.72%	-1.41%	-11.84%	16.13%	11.55%	-	-
Horiz. %	109.66%	120.17%	112.61%	114.22%	129.55%	111.55%	100.00%	-
DY	8.05	10.50	11.38	10.50	12.88	10.02	12.88	-26.83%
YoY %	-23.33%	-7.73%	8.38%	-18.48%	28.54%	-22.20%	-	-
Horiz. %	62.50%	81.52%	88.35%	81.52%	100.00%	77.80%	100.00%	-
P/NAPS	0.77	0.75	0.80	0.76	0.64	0.64	0.57	22.13%
YoY %	2.67%	-6.25%	5.26%	18.75%	0.00%	12.28%	-	-
Horiz. %	135.09%	131.58%	140.35%	133.33%	112.28%	112.28%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	16/11/06	17/08/06	18/05/06	21/03/06	28/11/05	11/08/05	-
Price	4.75	3.80	3.67	3.70	3.58	2.90	2.58	-
P/RPS	0.24	0.19	0.18	0.18	0.18	0.16	0.17	25.76%
YoY %	26.32%	5.56%	0.00%	0.00%	12.50%	-5.88%	-	-
Horiz. %	141.18%	111.76%	105.88%	105.88%	105.88%	94.12%	100.00%	-
P/EPS	7.88	6.12	6.04	6.27	6.56	6.55	7.43	3.98%
YoY %	28.76%	1.32%	-3.67%	-4.42%	0.15%	-11.84%	-	-
Horiz. %	106.06%	82.37%	81.29%	84.39%	88.29%	88.16%	100.00%	-
EY	12.69	16.35	16.56	15.96	15.24	15.27	13.45	-3.79%
YoY %	-22.39%	-1.27%	3.76%	4.72%	-0.20%	13.53%	-	-
Horiz. %	94.35%	121.56%	123.12%	118.66%	113.31%	113.53%	100.00%	-
DY	6.53	10.00	11.72	10.27	10.61	9.61	12.13	-33.74%
YoY %	-34.70%	-14.68%	14.12%	-3.20%	10.41%	-20.77%	-	-
Horiz. %	53.83%	82.44%	96.62%	84.67%	87.47%	79.23%	100.00%	-
P/NAPS	0.95	0.79	0.77	0.78	0.78	0.67	0.61	34.24%
YoY %	20.25%	2.60%	-1.28%	0.00%	16.42%	9.84%	-	-
Horiz. %	155.74%	129.51%	126.23%	127.87%	127.87%	109.84%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos