[UMW] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

20-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 29.67%

YoY- 136.99%

Quarter Report

2qtr2010Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	13,716,954	15,617,908	12,775,270	12,630,464	9,861,744	13,106,580	9,033,344	7.20%
YoY %	-12.17%	22.25%	1.15%	28.08%	-24.76%	45.09%	-	-
Horiz. %	151.85%	172.89%	141.42%	139.82%	109.17%	145.09%	100.00%	-
PBT	1,751,784	1,906,992	1,246,638	1,494,720	618,410	1,295,792	616,184	19.00%
YoY %	-8.14%	52.97%	-16.60%	141.70%	-52.28%	110.29%	-	-
Horiz. %	284.30%	309.48%	202.32%	242.58%	100.36%	210.29%	100.00%	-
Tax	-397,472	-445,838	-337,852	-344,196	-135,318	-325,490	-103,404	25.13%
YoY %	10.85%	-31.96%	1.84%	-154.36%	58.43%	-214.78%	-	-
Horiz. %	384.39%	431.16%	326.73%	332.87%	130.86%	314.78%	100.00%	-
NP	1,354,312	1,461,154	908,786	1,150,524	483,092	970,302	512,780	17.55%
YoY %	-7.31%	60.78%	-21.01%	138.16%	-50.21%	89.22%	-	-
Horiz. %	264.11%	284.95%	177.23%	224.37%	94.21%	189.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	941,302	888,558	509,620	689,106	290,778	586,988	374,120	16.60%
YoY %	5.94%	74.36%	-26.05%	136.99%	-50.46%	56.90%	-	-
Horiz. %	251.60%	237.51%	136.22%	184.19%	77.72%	156.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.69%	23.38%	27.10%	23.03%	21.88%	25.12%	16.78%	-
YoY %	-2.95%	-13.73%	17.67%	5.26%	-12.90%	49.70%	-	-
Horiz. %	135.22%	139.33%	161.50%	137.25%	130.39%	149.70%	100.00%	-
Total Cost	12,362,642	14,156,754	11,866,484	11,479,940	9,378,652	12,136,278	8,520,564	6.39%
YoY %	-12.67%	19.30%	3.37%	22.41%	-22.72%	42.44%	-	-
Horiz. %	145.09%	166.15%	139.27%	134.73%	110.07%	142.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,050,417	4,603,895	3,493,950	4,091,934	3,569,047	3,327,952	2,732,878	10.76%
YoY %	9.70%	31.77%	-14.61%	14.65%	7.24%	21.77%	-	-
Horiz. %	184.80%	168.46%	127.85%	149.73%	130.60%	121.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	233,658	233,658	232,930	225,936	131,573	323,112	207,153	2.02%
YoY %	0.00%	0.31%	3.10%	71.72%	-59.28%	55.98%	-	-
Horiz. %	112.79%	112.79%	112.44%	109.07%	63.51%	155.98%	100.00%	-
Div Payout %	24.82%	26.30%	45.71%	32.79%	45.25%	55.05%	55.37%	-
YoY %	-5.63%	-42.46%	39.40%	-27.54%	-17.80%	-0.58%	-	-
Horiz. %	44.83%	47.50%	82.55%	59.22%	81.72%	99.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	5,050,417	4,603,895	3,493,950	4,091,934	3,569,047	3,327,952	2,732,878	10.76%
YoY %	9.70%	31.77%	-14.61%	14.65%	7.24%	21.77%	-	-
Horiz. %	184.80%	168.46%	127.85%	149.73%	130.60%	121.77%	100.00%	-
NOSH	1,168,293	1,168,293	1,164,650	1,129,681	1,096,447	1,077,042	517,884	14.50%
YoY %	0.00%	0.31%	3.10%	3.03%	1.80%	107.97%	-	-
Horiz. %	225.59%	225.59%	224.89%	218.13%	211.72%	207.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.87%	9.36%	7.11%	9.11%	4.90%	7.40%	5.68%	-
YoY %	5.45%	31.65%	-21.95%	85.92%	-33.78%	30.28%	-	-
Horiz. %	173.77%	164.79%	125.18%	160.39%	86.27%	130.28%	100.00%	-
ROE	18.64%	19.30%	14.59%	16.84%	8.15%	17.64%	13.69%	-
YoY %	-3.42%	32.28%	-13.36%	106.63%	-53.80%	28.85%	-	-
Horiz. %	136.16%	140.98%	106.57%	123.01%	59.53%	128.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	1,174.10	1,336.81	1,096.92	1,118.05	899.43	1,216.90	1,744.28	-6.37%
YoY %	-12.17%	21.87%	-1.89%	24.31%	-26.09%	-30.23%	-	-
Horiz. %	67.31%	76.64%	62.89%	64.10%	51.56%	69.77%	100.00%	-
EPS	80.58	76.06	43.76	61.00	26.52	54.50	72.24	1.83%
YoY %	5.94%	73.81%	-28.26%	130.02%	-51.34%	-24.56%	-	-
Horiz. %	111.54%	105.29%	60.58%	84.44%	36.71%	75.44%	100.00%	-
DPS	20.00	20.00	20.00	20.00	12.00	30.00	40.00	-10.90%
YoY %	0.00%	0.00%	0.00%	66.67%	-60.00%	-25.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	30.00%	75.00%	100.00%	-
NAPS	4.3229	3.9407	3.00	3.6222	3.2551	3.0899	5.277	-3.26%
YoY %	9.70%	31.36%	-17.18%	11.28%	5.35%	-41.45%	-	-
Horiz. %	81.92%	74.68%	56.85%	68.64%	61.68%	58.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,129,653
RPS	1,174.10	1,336.81	1,093.50	1,081.10	844.12	1,121.86	773.21	7.20%
YoY %	-12.17%	22.25%	1.15%	28.07%	-24.76%	45.09%	-	-
Horiz. %	151.85%	172.89%	141.42%	139.82%	109.17%	145.09%	100.00%	-
EPS	80.58	76.06	43.62	58.98	24.89	50.24	32.02	16.61%
YoY %	5.94%	74.37%	-26.04%	136.96%	-50.46%	56.90%	-	-
Horiz. %	251.66%	237.54%	136.23%	184.20%	77.73%	156.90%	100.00%	-
DPS	20.00	20.00	19.94	19.34	11.26	27.66	17.73	2.02%
YoY %	0.00%	0.30%	3.10%	71.76%	-59.29%	56.01%	-	-
Horiz. %	112.80%	112.80%	112.46%	109.08%	63.51%	156.01%	100.00%	-
NAPS	4.3229	3.9407	2.9906	3.5025	3.0549	2.8486	2.3392	10.76%
YoY %	9.70%	31.77%	-14.62%	14.65%	7.24%	21.78%	-	-
Horiz. %	184.80%	168.46%	127.85%	149.73%	130.60%	121.78%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	14.60	9.13	7.22	6.33	5.95	6.00	6.30	-
P/RPS	1.24	0.68	0.66	0.57	0.66	0.49	0.36	22.86%
YoY %	82.35%	3.03%	15.79%	-13.64%	34.69%	36.11%	-	-
Horiz. %	344.44%	188.89%	183.33%	158.33%	183.33%	136.11%	100.00%	-
P/EPS	18.12	12.00	16.50	10.38	22.44	11.01	8.72	12.95%
YoY %	51.00%	-27.27%	58.96%	-53.74%	103.81%	26.26%	-	-
Horiz. %	207.80%	137.61%	189.22%	119.04%	257.34%	126.26%	100.00%	-
EY	5.52	8.33	6.06	9.64	4.46	9.08	11.47	-11.46%
YoY %	-33.73%	37.46%	-37.14%	116.14%	-50.88%	-20.84%	-	-
Horiz. %	48.13%	72.62%	52.83%	84.05%	38.88%	79.16%	100.00%	-
DY	1.37	2.19	2.77	3.16	2.02	5.00	6.35	-22.53%
YoY %	-37.44%	-20.94%	-12.34%	56.44%	-59.60%	-21.26%	-	-
Horiz. %	21.57%	34.49%	43.62%	49.76%	31.81%	78.74%	100.00%	-
P/NAPS	3.38	2.32	2.41	1.75	1.83	1.94	1.19	18.98%
YoY %	45.69%	-3.73%	37.71%	-4.37%	-5.67%	63.03%	-	-
Horiz. %	284.03%	194.96%	202.52%	147.06%	153.78%	163.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	16/08/12	19/08/11	20/08/10	21/08/09	20/08/08	17/08/07	-
Price	12.58	9.99	7.22	6.43	6.15	5.85	6.60	-
P/RPS	1.07	0.75	0.66	0.58	0.68	0.48	0.38	18.81%
YoY %	42.67%	13.64%	13.79%	-14.71%	41.67%	26.32%	-	-
Horiz. %	281.58%	197.37%	173.68%	152.63%	178.95%	126.32%	100.00%	-
P/EPS	15.61	13.14	16.50	10.54	23.19	10.73	9.14	9.32%
YoY %	18.80%	-20.36%	56.55%	-54.55%	116.12%	17.40%	-	-
Horiz. %	170.79%	143.76%	180.53%	115.32%	253.72%	117.40%	100.00%	-
EY	6.40	7.61	6.06	9.49	4.31	9.32	10.95	-8.55%
YoY %	-15.90%	25.58%	-36.14%	120.19%	-53.76%	-14.89%	-	-
Horiz. %	58.45%	69.50%	55.34%	86.67%	39.36%	85.11%	100.00%	-
DY	1.59	2.00	2.77	3.11	1.95	5.13	6.06	-19.97%
YoY %	-20.50%	-27.80%	-10.93%	59.49%	-61.99%	-15.35%	-	-
Horiz. %	26.24%	33.00%	45.71%	51.32%	32.18%	84.65%	100.00%	-
P/NAPS	2.91	2.54	2.41	1.78	1.89	1.89	1.25	15.10%
YoY %	14.57%	5.39%	35.39%	-5.82%	0.00%	51.20%	-	-
Horiz. %	232.80%	203.20%	192.80%	142.40%	151.20%	151.20%	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