[UMW] YoY Cumulative 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- 98.93%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,930,872 6,553,290 4,516,672 4,839,260 4,319,196 2,862,835 2,397,671 12.75%
PBT 309,205 647,896 308,092 353,030 236,370 185,275 235,102 4.66%
Tax -67,659 -162,745 -51,702 -86,113 -58,570 -109,726 -136,420 -11.02%
NP 241,546 485,151 256,390 266,917 177,800 75,549 98,682 16.07%
-
NP to SH 145,389 293,494 187,060 125,450 93,666 75,549 98,682 6.66%
-
Tax Rate 21.88% 25.12% 16.78% 24.39% 24.78% 59.22% 58.03% -
Total Cost 4,689,326 6,068,139 4,260,282 4,572,343 4,141,396 2,787,286 2,298,989 12.60%
-
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%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 65,786 161,556 103,576 88,702 63,151 - - -
Div Payout % 45.25% 55.05% 55.37% 70.71% 67.42% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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%
NOSH 1,096,447 1,077,042 517,884 506,868 505,210 471,003 275,725 25.84%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.90% 7.40% 5.68% 5.52% 4.12% 2.64% 4.12% -
ROE 4.07% 8.82% 6.84% 5.22% 4.37% 3.88% 5.59% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 449.71 608.45 872.14 954.74 854.93 607.82 869.59 -10.39%
EPS 13.26 27.25 36.12 24.75 18.54 16.04 35.79 -15.23%
DPS 6.00 15.00 20.00 17.50 12.50 0.00 0.00 -
NAPS 3.2551 3.0899 5.277 4.7423 4.2448 4.1375 6.4061 -10.66%
Adjusted Per Share Value based on latest NOSH - 506,815
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 422.06 560.93 386.60 414.22 369.70 245.04 205.23 12.75%
EPS 12.44 25.12 16.01 10.74 8.02 6.47 8.45 6.65%
DPS 5.63 13.83 8.87 7.59 5.41 0.00 0.00 -
NAPS 3.0549 2.8486 2.3392 2.0575 1.8356 1.6681 1.5119 12.42%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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 1.32 0.99 0.72 0.40 0.28 0.42 0.46 19.18%
P/EPS 44.87 22.02 17.44 15.27 13.11 15.90 11.09 26.20%
EY 2.23 4.54 5.73 6.55 7.63 6.29 9.02 -20.76%
DY 1.01 2.50 3.17 4.63 5.14 0.00 0.00 -
P/NAPS 1.83 1.94 1.19 0.80 0.57 0.62 0.62 19.74%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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 1.37 0.96 0.76 0.38 0.30 0.44 0.52 17.50%
P/EPS 46.38 21.47 18.27 14.83 13.92 16.65 12.66 24.13%
EY 2.16 4.66 5.47 6.74 7.19 6.01 7.90 -19.42%
DY 0.98 2.56 3.03 4.77 4.84 0.00 0.00 -
P/NAPS 1.89 1.89 1.25 0.77 0.61 0.65 0.71 17.70%

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