[UMW] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

17-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -0.53%

YoY- 33.93%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	9,861,744	13,106,580	9,033,344	9,678,520	8,638,392	5,725,670	4,795,342	12.75%
YoY %	-24.76%	45.09%	-6.67%	12.04%	50.87%	19.40%	-	-
Horiz. %	205.65%	273.32%	188.38%	201.83%	180.14%	119.40%	100.00%	-
PBT	618,410	1,295,792	616,184	706,060	472,740	370,550	470,204	4.66%
YoY %	-52.28%	110.29%	-12.73%	49.35%	27.58%	-21.19%	-	-
Horiz. %	131.52%	275.58%	131.05%	150.16%	100.54%	78.81%	100.00%	-
Tax	-135,318	-325,490	-103,404	-172,226	-117,140	-219,452	-272,840	-11.02%
YoY %	58.43%	-214.78%	39.96%	-47.03%	46.62%	19.57%	-	-
Horiz. %	49.60%	119.30%	37.90%	63.12%	42.93%	80.43%	100.00%	-
NP	483,092	970,302	512,780	533,834	355,600	151,098	197,364	16.07%
YoY %	-50.21%	89.22%	-3.94%	50.12%	135.34%	-23.44%	-	-
Horiz. %	244.77%	491.63%	259.81%	270.48%	180.17%	76.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	290,778	586,988	374,120	250,900	187,332	151,098	197,364	6.66%
YoY %	-50.46%	56.90%	49.11%	33.93%	23.98%	-23.44%	-	-
Horiz. %	147.33%	297.41%	189.56%	127.13%	94.92%	76.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.88%	25.12%	16.78%	24.39%	24.78%	59.22%	58.03%	-
YoY %	-12.90%	49.70%	-31.20%	-1.57%	-58.16%	2.05%	-	-
Horiz. %	37.70%	43.29%	28.92%	42.03%	42.70%	102.05%	100.00%	-
Total Cost	9,378,652	12,136,278	8,520,564	9,144,686	8,282,792	5,574,572	4,597,978	12.60%
YoY %	-22.72%	42.44%	-6.82%	10.41%	48.58%	21.24%	-	-
Horiz. %	203.97%	263.95%	185.31%	198.88%	180.14%	121.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	1,766,322	12.42%
YoY %	7.24%	21.77%	13.69%	12.09%	10.04%	10.33%	-	-
Horiz. %	202.06%	188.41%	154.72%	136.09%	121.41%	110.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	131,573	323,112	207,153	177,404	126,302	-	-	-
YoY %	-59.28%	55.98%	16.77%	40.46%	0.00%	-	-	-
Horiz. %	104.17%	255.82%	164.01%	140.46%	100.00%	-	-	-
Div Payout %	45.25%	55.05%	55.37%	70.71%	67.42%	-	-	-
YoY %	-17.80%	-0.58%	-21.69%	4.88%	0.00%	-	-	-
Horiz. %	67.12%	81.65%	82.13%	104.88%	100.00%	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	1,766,322	12.42%
YoY %	7.24%	21.77%	13.69%	12.09%	10.04%	10.33%	-	-
Horiz. %	202.06%	188.41%	154.72%	136.09%	121.41%	110.33%	100.00%	-
NOSH	1,096,447	1,077,042	517,884	506,868	505,210	471,003	275,725	25.84%
YoY %	1.80%	107.97%	2.17%	0.33%	7.26%	70.82%	-	-
Horiz. %	397.66%	390.62%	187.83%	183.83%	183.23%	170.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	4.90%	7.40%	5.68%	5.52%	4.12%	2.64%	4.12%	-
YoY %	-33.78%	30.28%	2.90%	33.98%	56.06%	-35.92%	-	-
Horiz. %	118.93%	179.61%	137.86%	133.98%	100.00%	64.08%	100.00%	-
ROE	8.15%	17.64%	13.69%	10.44%	8.74%	7.75%	11.17%	-
YoY %	-53.80%	28.85%	31.13%	19.45%	12.77%	-30.62%	-	-
Horiz. %	72.96%	157.92%	122.56%	93.46%	78.25%	69.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	899.43	1,216.90	1,744.28	1,909.47	1,709.86	1,215.63	1,739.18	-10.39%
YoY %	-26.09%	-30.23%	-8.65%	11.67%	40.66%	-30.10%	-	-
Horiz. %	51.72%	69.97%	100.29%	109.79%	98.31%	69.90%	100.00%	-
EPS	26.52	54.50	72.24	49.50	37.08	32.08	71.58	-15.23%
YoY %	-51.34%	-24.56%	45.94%	33.50%	15.59%	-55.18%	-	-
Horiz. %	37.05%	76.14%	100.92%	69.15%	51.80%	44.82%	100.00%	-
DPS	12.00	30.00	40.00	35.00	25.00	0.00	0.00	-
YoY %	-60.00%	-25.00%	14.29%	40.00%	0.00%	0.00%	-	-
Horiz. %	48.00%	120.00%	160.00%	140.00%	100.00%	-	-	-
NAPS	3.2551	3.0899	5.277	4.7423	4.2448	4.1375	6.4061	-10.66%
YoY %	5.35%	-41.45%	11.28%	11.72%	2.59%	-35.41%	-	-
Horiz. %	50.81%	48.23%	82.37%	74.03%	66.26%	64.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 506,815
RPS	844.12	1,121.86	773.21	828.43	739.40	490.09	410.46	12.75%
YoY %	-24.76%	45.09%	-6.67%	12.04%	50.87%	19.40%	-	-
Horiz. %	205.65%	273.32%	188.38%	201.83%	180.14%	119.40%	100.00%	-
EPS	24.89	50.24	32.02	21.48	16.03	12.93	16.89	6.66%
YoY %	-50.46%	56.90%	49.07%	34.00%	23.98%	-23.45%	-	-
Horiz. %	147.37%	297.45%	189.58%	127.18%	94.91%	76.55%	100.00%	-
DPS	11.26	27.66	17.73	15.18	10.81	0.00	0.00	-
YoY %	-59.29%	56.01%	16.80%	40.43%	0.00%	0.00%	-	-
Horiz. %	104.16%	255.87%	164.01%	140.43%	100.00%	-	-	-
NAPS	3.0549	2.8486	2.3392	2.0575	1.8356	1.6681	1.5119	12.42%
YoY %	7.24%	21.78%	13.69%	12.09%	10.04%	10.33%	-	-
Horiz. %	202.06%	188.41%	154.72%	136.09%	121.41%	110.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	5.95	6.00	6.30	3.78	2.43	2.55	3.97	-
P/RPS	0.66	0.49	0.36	0.20	0.14	0.21	0.23	19.18%
YoY %	34.69%	36.11%	80.00%	42.86%	-33.33%	-8.70%	-	-
Horiz. %	286.96%	213.04%	156.52%	86.96%	60.87%	91.30%	100.00%	-
P/EPS	22.44	11.01	8.72	7.64	6.55	7.95	5.55	26.19%
YoY %	103.81%	26.26%	14.14%	16.64%	-17.61%	43.24%	-	-
Horiz. %	404.32%	198.38%	157.12%	137.66%	118.02%	143.24%	100.00%	-
EY	4.46	9.08	11.47	13.10	15.26	12.58	18.03	-20.75%
YoY %	-50.88%	-20.84%	-12.44%	-14.15%	21.30%	-30.23%	-	-
Horiz. %	24.74%	50.36%	63.62%	72.66%	84.64%	69.77%	100.00%	-
DY	2.02	5.00	6.35	9.26	10.29	0.00	0.00	-
YoY %	-59.60%	-21.26%	-31.43%	-10.01%	0.00%	0.00%	-	-
Horiz. %	19.63%	48.59%	61.71%	89.99%	100.00%	-	-	-
P/NAPS	1.83	1.94	1.19	0.80	0.57	0.62	0.62	19.74%
YoY %	-5.67%	63.03%	48.75%	40.35%	-8.06%	0.00%	-	-
Horiz. %	295.16%	312.90%	191.94%	129.03%	91.94%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	20/08/08	17/08/07	17/08/06	11/08/05	05/08/04	13/08/03	-
Price	6.15	5.85	6.60	3.67	2.58	2.67	4.53	-
P/RPS	0.68	0.48	0.38	0.19	0.15	0.22	0.26	17.36%
YoY %	41.67%	26.32%	100.00%	26.67%	-31.82%	-15.38%	-	-
Horiz. %	261.54%	184.62%	146.15%	73.08%	57.69%	84.62%	100.00%	-
P/EPS	23.19	10.73	9.14	7.41	6.96	8.32	6.33	24.13%
YoY %	116.12%	17.40%	23.35%	6.47%	-16.35%	31.44%	-	-
Horiz. %	366.35%	169.51%	144.39%	117.06%	109.95%	131.44%	100.00%	-
EY	4.31	9.32	10.95	13.49	14.37	12.01	15.80	-19.45%
YoY %	-53.76%	-14.89%	-18.83%	-6.12%	19.65%	-23.99%	-	-
Horiz. %	27.28%	58.99%	69.30%	85.38%	90.95%	76.01%	100.00%	-
DY	1.95	5.13	6.06	9.54	9.69	0.00	0.00	-
YoY %	-61.99%	-15.35%	-36.48%	-1.55%	0.00%	0.00%	-	-
Horiz. %	20.12%	52.94%	62.54%	98.45%	100.00%	-	-	-
P/NAPS	1.89	1.89	1.25	0.77	0.61	0.65	0.71	17.70%
YoY %	0.00%	51.20%	62.34%	26.23%	-6.15%	-8.45%	-	-
Horiz. %	266.20%	266.20%	176.06%	108.45%	85.92%	91.55%	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