[UMW] YoY Annualized Quarter Result on 30-Jun-2012 [#2] | Financial Results | I3investor

[UMW] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

16-Aug-2012

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 0.96%

YoY- 74.36%

Quarter Report

2qtr2012Results.pdf

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	13,451,334	15,100,466	13,716,954	15,617,908	12,775,270	12,630,464	9,861,744	5.30%
YoY %	-10.92%	10.09%	-12.17%	22.25%	1.15%	28.08%	-	-
Horiz. %	136.40%	153.12%	139.09%	158.37%	129.54%	128.08%	100.00%	-
PBT	1,055,282	1,802,868	1,751,784	1,906,992	1,246,638	1,494,720	618,410	9.31%
YoY %	-41.47%	2.92%	-8.14%	52.97%	-16.60%	141.70%	-	-
Horiz. %	170.64%	291.53%	283.27%	308.37%	201.59%	241.70%	100.00%	-
Tax	-316,546	-430,746	-397,472	-445,838	-337,852	-344,196	-135,318	15.20%
YoY %	26.51%	-8.37%	10.85%	-31.96%	1.84%	-154.36%	-	-
Horiz. %	233.93%	318.32%	293.73%	329.47%	249.67%	254.36%	100.00%	-
NP	738,736	1,372,122	1,354,312	1,461,154	908,786	1,150,524	483,092	7.33%
YoY %	-46.16%	1.32%	-7.31%	60.78%	-21.01%	138.16%	-	-
Horiz. %	152.92%	284.03%	280.34%	302.46%	188.12%	238.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	467,184	755,010	941,302	888,558	509,620	689,106	290,778	8.21%
YoY %	-38.12%	-19.79%	5.94%	74.36%	-26.05%	136.99%	-	-
Horiz. %	160.67%	259.65%	323.72%	305.58%	175.26%	236.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.00%	23.89%	22.69%	23.38%	27.10%	23.03%	21.88%	-
YoY %	25.58%	5.29%	-2.95%	-13.73%	17.67%	5.26%	-	-
Horiz. %	137.11%	109.19%	103.70%	106.86%	123.86%	105.26%	100.00%	-
Total Cost	12,712,598	13,728,344	12,362,642	14,156,754	11,866,484	11,479,940	9,378,652	5.19%
YoY %	-7.40%	11.05%	-12.67%	19.30%	3.37%	22.41%	-	-
Horiz. %	135.55%	146.38%	131.82%	150.95%	126.53%	122.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,716,989	6,542,212	5,050,417	4,603,895	3,493,950	4,091,934	3,569,047	11.10%
YoY %	2.67%	29.54%	9.70%	31.77%	-14.61%	14.65%	-	-
Horiz. %	188.20%	183.30%	141.51%	129.00%	97.90%	114.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	233,658	233,658	233,658	233,658	232,930	225,936	131,573	10.03%
YoY %	0.00%	0.00%	0.00%	0.31%	3.10%	71.72%	-	-
Horiz. %	177.59%	177.59%	177.59%	177.59%	177.03%	171.72%	100.00%	-
Div Payout %	50.01%	30.95%	24.82%	26.30%	45.71%	32.79%	45.25%	-
YoY %	61.58%	24.70%	-5.63%	-42.46%	39.40%	-27.54%	-	-
Horiz. %	110.52%	68.40%	54.85%	58.12%	101.02%	72.46%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	6,716,989	6,542,212	5,050,417	4,603,895	3,493,950	4,091,934	3,569,047	11.10%
YoY %	2.67%	29.54%	9.70%	31.77%	-14.61%	14.65%	-	-
Horiz. %	188.20%	183.30%	141.51%	129.00%	97.90%	114.65%	100.00%	-
NOSH	1,168,293	1,168,293	1,168,293	1,168,293	1,164,650	1,129,681	1,096,447	1.06%
YoY %	0.00%	0.00%	0.00%	0.31%	3.10%	3.03%	-	-
Horiz. %	106.55%	106.55%	106.55%	106.55%	106.22%	103.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	5.49%	9.09%	9.87%	9.36%	7.11%	9.11%	4.90%	-
YoY %	-39.60%	-7.90%	5.45%	31.65%	-21.95%	85.92%	-	-
Horiz. %	112.04%	185.51%	201.43%	191.02%	145.10%	185.92%	100.00%	-
ROE	6.96%	11.54%	18.64%	19.30%	14.59%	16.84%	8.15%	-
YoY %	-39.69%	-38.09%	-3.42%	32.28%	-13.36%	106.63%	-	-
Horiz. %	85.40%	141.60%	228.71%	236.81%	179.02%	206.63%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	1,151.37	1,292.52	1,174.10	1,336.81	1,096.92	1,118.05	899.43	4.19%
YoY %	-10.92%	10.09%	-12.17%	21.87%	-1.89%	24.31%	-	-
Horiz. %	128.01%	143.70%	130.54%	148.63%	121.96%	124.31%	100.00%	-
EPS	39.98	64.62	80.58	76.06	43.76	61.00	26.52	7.07%
YoY %	-38.13%	-19.81%	5.94%	73.81%	-28.26%	130.02%	-	-
Horiz. %	150.75%	243.67%	303.85%	286.80%	165.01%	230.02%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	12.00	8.88%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	5.7494	5.5998	4.3229	3.9407	3.00	3.6222	3.2551	9.94%
YoY %	2.67%	29.54%	9.70%	31.36%	-17.18%	11.28%	-	-
Horiz. %	176.63%	172.03%	132.80%	121.06%	92.16%	111.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	1,151.37	1,292.52	1,174.10	1,336.81	1,093.50	1,081.10	844.12	5.30%
YoY %	-10.92%	10.09%	-12.17%	22.25%	1.15%	28.07%	-	-
Horiz. %	136.40%	153.12%	139.09%	158.37%	129.54%	128.07%	100.00%	-
EPS	39.98	64.62	80.58	76.06	43.62	58.98	24.89	8.21%
YoY %	-38.13%	-19.81%	5.94%	74.37%	-26.04%	136.96%	-	-
Horiz. %	160.63%	259.62%	323.74%	305.58%	175.25%	236.96%	100.00%	-
DPS	20.00	20.00	20.00	20.00	19.94	19.34	11.26	10.04%
YoY %	0.00%	0.00%	0.00%	0.30%	3.10%	71.76%	-	-
Horiz. %	177.62%	177.62%	177.62%	177.62%	177.09%	171.76%	100.00%	-
NAPS	5.7494	5.5998	4.3229	3.9407	2.9906	3.5025	3.0549	11.10%
YoY %	2.67%	29.54%	9.70%	31.77%	-14.62%	14.65%	-	-
Horiz. %	188.20%	183.31%	141.51%	129.00%	97.90%	114.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	10.14	10.92	14.60	9.13	7.22	6.33	5.95	-
P/RPS	0.88	0.84	1.24	0.68	0.66	0.57	0.66	4.90%
YoY %	4.76%	-32.26%	82.35%	3.03%	15.79%	-13.64%	-	-
Horiz. %	133.33%	127.27%	187.88%	103.03%	100.00%	86.36%	100.00%	-
P/EPS	25.36	16.90	18.12	12.00	16.50	10.38	22.44	2.05%
YoY %	50.06%	-6.73%	51.00%	-27.27%	58.96%	-53.74%	-	-
Horiz. %	113.01%	75.31%	80.75%	53.48%	73.53%	46.26%	100.00%	-
EY	3.94	5.92	5.52	8.33	6.06	9.64	4.46	-2.04%
YoY %	-33.45%	7.25%	-33.73%	37.46%	-37.14%	116.14%	-	-
Horiz. %	88.34%	132.74%	123.77%	186.77%	135.87%	216.14%	100.00%	-
DY	1.97	1.83	1.37	2.19	2.77	3.16	2.02	-0.41%
YoY %	7.65%	33.58%	-37.44%	-20.94%	-12.34%	56.44%	-	-
Horiz. %	97.52%	90.59%	67.82%	108.42%	137.13%	156.44%	100.00%	-
P/NAPS	1.76	1.95	3.38	2.32	2.41	1.75	1.83	-0.64%
YoY %	-9.74%	-42.31%	45.69%	-3.73%	37.71%	-4.37%	-	-
Horiz. %	96.17%	106.56%	184.70%	126.78%	131.69%	95.63%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	27/08/14	30/08/13	16/08/12	19/08/11	20/08/10	21/08/09	-
Price	8.49	12.28	12.58	9.99	7.22	6.43	6.15	-
P/RPS	0.74	0.95	1.07	0.75	0.66	0.58	0.68	1.41%
YoY %	-22.11%	-11.21%	42.67%	13.64%	13.79%	-14.71%	-	-
Horiz. %	108.82%	139.71%	157.35%	110.29%	97.06%	85.29%	100.00%	-
P/EPS	21.23	19.00	15.61	13.14	16.50	10.54	23.19	-1.46%
YoY %	11.74%	21.72%	18.80%	-20.36%	56.55%	-54.55%	-	-
Horiz. %	91.55%	81.93%	67.31%	56.66%	71.15%	45.45%	100.00%	-
EY	4.71	5.26	6.40	7.61	6.06	9.49	4.31	1.48%
YoY %	-10.46%	-17.81%	-15.90%	25.58%	-36.14%	120.19%	-	-
Horiz. %	109.28%	122.04%	148.49%	176.57%	140.60%	220.19%	100.00%	-
DY	2.36	1.63	1.59	2.00	2.77	3.11	1.95	3.23%
YoY %	44.79%	2.52%	-20.50%	-27.80%	-10.93%	59.49%	-	-
Horiz. %	121.03%	83.59%	81.54%	102.56%	142.05%	159.49%	100.00%	-
P/NAPS	1.48	2.19	2.91	2.54	2.41	1.78	1.89	-3.99%
YoY %	-32.42%	-24.74%	14.57%	5.39%	35.39%	-5.82%	-	-
Horiz. %	78.31%	115.87%	153.97%	134.39%	127.51%	94.18%	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

Post a Comment

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

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

diary

CMSB - Lets Squeeze The Call Warrant Operator

2

Fairy Stock

Why We Think This Construction Stock will FLY Next!!

3

Good Articles to Share

最富美國走回頭路，速食店推出「美國版窮鬼套餐」！貴到人們吃不起以後的反彈？ - 窮奢極欲

4

THE INVESTMENT APPROACH OF CALVIN TAN

AFTER GREAT SUCCESS IN VSTEC - JCY & NOTION ARE TWO CHUN CHUN BUY CALLS OF CALVIN TAN

5

Roaring Tiger Series: IWCity (1589)

IWCity (1589.KL) Biggest Laggard In Johor Property Boom

6

Good Articles to Share

Stock market today: Nasdaq surges 2% as Big Tech leads rally after earnings

7

Good Articles to Share

There is ‘no way on God's green earth’ Trump’s GA case ever gets tried #shorts

8

Good Articles to Share

Should we trust Sam Altman of #openai? #ai #tech

Hot Stocks Today >

1

DATASONIC GROUP BERHAD

1000

2

PERAK TRANSIT BERHAD

293

3

MALAYSIAN PACIFIC INDUSTRIES

285

4

HONG LEONG INDUSTRIES BHD

279

5

JCY INTERNATIONAL BERHAD

215

6

GENTING BHD

214

7

PUBLIC BANK BHD

169

8

TOP GLOVE CORPORATION BHD

159

9

MALAYAN BANKING BHD

145

10

GENTING MALAYSIA BERHAD

139

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....