[UMW] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

15-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 16.25%

YoY- 52.38%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	12,536,677	10,304,697	13,172,620	9,715,181	9,823,454	9,498,620	5,889,908	13.41%
YoY %	21.66%	-21.77%	35.59%	-1.10%	3.42%	61.27%	-	-
Horiz. %	212.85%	174.96%	223.65%	164.95%	166.78%	161.27%	100.00%	-
PBT	1,451,042	796,505	1,335,569	720,946	741,721	585,020	357,902	26.26%
YoY %	82.18%	-40.36%	85.25%	-2.80%	26.79%	63.46%	-	-
Horiz. %	405.43%	222.55%	373.17%	201.44%	207.24%	163.46%	100.00%	-
Tax	-334,428	-174,421	-341,358	-122,854	-162,905	-140,780	-213,261	7.78%
YoY %	-91.74%	48.90%	-177.86%	24.59%	-15.72%	33.99%	-	-
Horiz. %	156.82%	81.79%	160.07%	57.61%	76.39%	66.01%	100.00%	-
NP	1,116,614	622,084	994,210	598,092	578,816	444,240	144,641	40.56%
YoY %	79.50%	-37.43%	66.23%	3.33%	30.29%	207.13%	-	-
Horiz. %	771.99%	430.09%	687.36%	413.50%	400.17%	307.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	658,596	361,769	594,866	434,905	285,409	233,700	144,641	28.72%
YoY %	82.05%	-39.18%	36.78%	52.38%	22.13%	61.57%	-	-
Horiz. %	455.33%	250.12%	411.27%	300.68%	197.32%	161.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	21.90%	25.56%	17.04%	21.96%	24.06%	59.59%	-
YoY %	5.25%	-14.32%	50.00%	-22.40%	-8.73%	-59.62%	-	-
Horiz. %	38.68%	36.75%	42.89%	28.60%	36.85%	40.38%	100.00%	-
Total Cost	11,420,062	9,682,613	12,178,409	9,117,089	9,244,638	9,054,380	5,745,266	12.12%
YoY %	17.94%	-20.49%	33.58%	-1.38%	2.10%	57.60%	-	-
Horiz. %	198.77%	168.53%	211.97%	158.69%	160.91%	157.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,076,225	3,657,360	3,381,000	2,829,807	2,447,712	2,183,982	1,948,879	13.08%
YoY %	11.45%	8.17%	19.48%	15.61%	12.08%	12.06%	-	-
Horiz. %	209.16%	187.66%	173.48%	145.20%	125.60%	112.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	355,384	161,307	359,914	222,707	118,300	118,030	56,672	35.77%
YoY %	120.32%	-55.18%	61.61%	88.26%	0.23%	108.27%	-	-
Horiz. %	627.09%	284.63%	635.08%	392.98%	208.75%	208.27%	100.00%	-
Div Payout %	53.96%	44.59%	60.50%	51.21%	41.45%	50.51%	39.18%	-
YoY %	21.01%	-26.30%	18.14%	23.55%	-17.94%	28.92%	-	-
Horiz. %	137.72%	113.81%	154.42%	130.70%	105.79%	128.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	4,076,225	3,657,360	3,381,000	2,829,807	2,447,712	2,183,982	1,948,879	13.08%
YoY %	11.45%	8.17%	19.48%	15.61%	12.08%	12.06%	-	-
Horiz. %	209.16%	187.66%	173.48%	145.20%	125.60%	112.06%	100.00%	-
NOSH	1,134,206	1,099,825	1,079,743	521,969	507,003	505,844	472,272	15.71%
YoY %	3.13%	1.86%	106.86%	2.95%	0.23%	7.11%	-	-
Horiz. %	240.16%	232.88%	228.63%	110.52%	107.35%	107.11%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	8.91%	6.04%	7.55%	6.16%	5.89%	4.68%	2.46%	-
YoY %	47.52%	-20.00%	22.56%	4.58%	25.85%	90.24%	-	-
Horiz. %	362.20%	245.53%	306.91%	250.41%	239.43%	190.24%	100.00%	-
ROE	16.16%	9.89%	17.59%	15.37%	11.66%	10.70%	7.42%	-
YoY %	63.40%	-43.77%	14.44%	31.82%	8.97%	44.20%	-	-
Horiz. %	217.79%	133.29%	237.06%	207.14%	157.14%	144.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,105.33	936.94	1,219.98	1,861.25	1,937.55	1,877.78	1,247.14	-1.99%
YoY %	17.97%	-23.20%	-34.45%	-3.94%	3.18%	50.57%	-	-
Horiz. %	88.63%	75.13%	97.82%	149.24%	155.36%	150.57%	100.00%	-
EPS	58.07	32.89	55.09	83.32	56.29	46.20	30.63	11.24%
YoY %	76.56%	-40.30%	-33.88%	48.02%	21.84%	50.83%	-	-
Horiz. %	189.59%	107.38%	179.86%	272.02%	183.77%	150.83%	100.00%	-
DPS	31.33	14.67	33.33	42.67	23.33	23.33	12.00	17.33%
YoY %	113.57%	-55.99%	-21.89%	82.90%	0.00%	94.42%	-	-
Horiz. %	261.08%	122.25%	277.75%	355.58%	194.42%	194.42%	100.00%	-
NAPS	3.5939	3.3254	3.1313	5.4214	4.8278	4.3175	4.1266	-2.27%
YoY %	8.07%	6.20%	-42.24%	12.30%	11.82%	4.63%	-	-
Horiz. %	87.09%	80.58%	75.88%	131.38%	116.99%	104.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 522,022
RPS	1,073.08	882.03	1,127.51	831.57	840.84	813.03	504.15	13.41%
YoY %	21.66%	-21.77%	35.59%	-1.10%	3.42%	61.27%	-	-
Horiz. %	212.85%	174.95%	223.65%	164.94%	166.78%	161.27%	100.00%	-
EPS	56.37	30.97	50.92	37.23	24.43	20.00	12.38	28.72%
YoY %	82.01%	-39.18%	36.77%	52.39%	22.15%	61.55%	-	-
Horiz. %	455.33%	250.16%	411.31%	300.73%	197.33%	161.55%	100.00%	-
DPS	30.42	13.81	30.81	19.06	10.13	10.10	4.85	35.78%
YoY %	120.28%	-55.18%	61.65%	88.15%	0.30%	108.25%	-	-
Horiz. %	627.22%	284.74%	635.26%	392.99%	208.87%	208.25%	100.00%	-
NAPS	3.489	3.1305	2.894	2.4222	2.0951	1.8694	1.6681	13.08%
YoY %	11.45%	8.17%	19.48%	15.61%	12.07%	12.07%	-	-
Horiz. %	209.16%	187.67%	173.49%	145.21%	125.60%	112.07%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	6.77	6.29	5.80	7.05	3.62	2.78	2.60	-
P/RPS	0.61	0.67	0.48	0.38	0.19	0.15	0.21	19.44%
YoY %	-8.96%	39.58%	26.32%	100.00%	26.67%	-28.57%	-	-
Horiz. %	290.48%	319.05%	228.57%	180.95%	90.48%	71.43%	100.00%	-
P/EPS	11.66	19.12	10.53	8.46	6.43	6.02	8.49	5.42%
YoY %	-39.02%	81.58%	24.47%	31.57%	6.81%	-29.09%	-	-
Horiz. %	137.34%	225.21%	124.03%	99.65%	75.74%	70.91%	100.00%	-
EY	8.58	5.23	9.50	11.82	15.55	16.62	11.78	-5.14%
YoY %	64.05%	-44.95%	-19.63%	-23.99%	-6.44%	41.09%	-	-
Horiz. %	72.84%	44.40%	80.65%	100.34%	132.00%	141.09%	100.00%	-
DY	4.63	2.33	5.75	6.05	6.45	8.39	4.62	0.03%
YoY %	98.71%	-59.48%	-4.96%	-6.20%	-23.12%	81.60%	-	-
Horiz. %	100.22%	50.43%	124.46%	130.95%	139.61%	181.60%	100.00%	-
P/NAPS	1.88	1.89	1.85	1.30	0.75	0.64	0.63	19.97%
YoY %	-0.53%	2.16%	42.31%	73.33%	17.19%	1.59%	-	-
Horiz. %	298.41%	300.00%	293.65%	206.35%	119.05%	101.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	20/11/09	24/11/08	15/11/07	16/11/06	28/11/05	10/11/04	-
Price	6.80	6.31	5.40	7.50	3.80	2.90	2.62	-
P/RPS	0.62	0.67	0.44	0.40	0.20	0.15	0.21	19.76%
YoY %	-7.46%	52.27%	10.00%	100.00%	33.33%	-28.57%	-	-
Horiz. %	295.24%	319.05%	209.52%	190.48%	95.24%	71.43%	100.00%	-
P/EPS	11.71	19.18	9.80	9.00	6.75	6.28	8.55	5.37%
YoY %	-38.95%	95.71%	8.89%	33.33%	7.48%	-26.55%	-	-
Horiz. %	136.96%	224.33%	114.62%	105.26%	78.95%	73.45%	100.00%	-
EY	8.54	5.21	10.20	11.11	14.81	15.93	11.69	-5.09%
YoY %	63.92%	-48.92%	-8.19%	-24.98%	-7.03%	36.27%	-	-
Horiz. %	73.05%	44.57%	87.25%	95.04%	126.69%	136.27%	100.00%	-
DY	4.61	2.32	6.17	5.69	6.14	8.05	4.58	0.10%
YoY %	98.71%	-62.40%	8.44%	-7.33%	-23.73%	75.76%	-	-
Horiz. %	100.66%	50.66%	134.72%	124.24%	134.06%	175.76%	100.00%	-
P/NAPS	1.89	1.90	1.72	1.38	0.79	0.67	0.63	20.08%
YoY %	-0.53%	10.47%	24.64%	74.68%	17.91%	6.35%	-	-
Horiz. %	300.00%	301.59%	273.02%	219.05%	125.40%	106.35%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

374

MYEG

MY E.G. SERVICES BHD

374

PTRANS

PERAK TRANSIT BERHAD

370

HLIND

HONG LEONG INDUSTRIES BHD

369

VSTECS

VSTECS BERHAD

359

YTLPOWR

YTL POWER INTERNATIONAL BHD

325

SNS

SNS NETWORK TECHNOLOGY BERHAD

255

DNEX

DAGANG NEXCHANGE BERHAD

246

PBBANK

PUBLIC BANK BHD

246

Daily Stocks

HSI-CXG

0.215

+0.05

217,512,600

HSI-HUT

0.14

-0.05

155,392,000

TOPGLOV

0.955

+0.04

129,810,800

TWL

0.03

0.00

109,371,000

ICONIC-WA

0.045

0.00

88,327,500

MRCB

0.695

+0.005

85,431,100

ICONIC

0.12

0.00

80,513,800

PMHLDG

0.29

-0.005

79,406,700

MYEG

0.98

-0.005

70,339,100

HSI-HS2

0.06

-0.035

63,654,700

More active Stocks

SBAGAN

5.60

+0.63

638,800

KOBAY

2.43

+0.50

25,125,300

NESTLE

129.00

+0.50

11,600

KLUANG

5.27

+0.46

210,400

SAM

5.70

+0.33

2,545,800

KUCHAI

2.14

+0.31

2,099,800

MNRB

2.46

+0.23

11,520,300

MCEHLDG

1.94

+0.23

7,958,200

MANULFE

2.35

+0.22

762,500

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.20

-1.18

130,000

KLK

22.60

-0.32

303,400

PPB

15.50

-0.30

540,900

HEIM

23.60

-0.30

70,300

PETGAS

18.00

-0.26

147,700

AJI

19.04

-0.24

432,500

HSI-HS6

0.35

-0.215

323,000

IOICORP-C60

0.055

-0.195

20,000

HSI-HUY

0.69

-0.18

22,700

VSTECS

3.44

-0.14

10,121,000

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