[UMW] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 132.93%

YoY- 49.11%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	6,315,232	4,930,872	6,553,290	4,516,672	4,839,260	4,319,196	2,862,835	14.08%
YoY %	28.08%	-24.76%	45.09%	-6.67%	12.04%	50.87%	-	-
Horiz. %	220.59%	172.24%	228.91%	157.77%	169.04%	150.87%	100.00%	-
PBT	747,360	309,205	647,896	308,092	353,030	236,370	185,275	26.15%
YoY %	141.70%	-52.28%	110.29%	-12.73%	49.35%	27.58%	-	-
Horiz. %	403.38%	166.89%	349.69%	166.29%	190.54%	127.58%	100.00%	-
Tax	-172,098	-67,659	-162,745	-51,702	-86,113	-58,570	-109,726	7.78%
YoY %	-154.36%	58.43%	-214.78%	39.96%	-47.03%	46.62%	-	-
Horiz. %	156.84%	61.66%	148.32%	47.12%	78.48%	53.38%	100.00%	-
NP	575,262	241,546	485,151	256,390	266,917	177,800	75,549	40.24%
YoY %	138.16%	-50.21%	89.22%	-3.94%	50.12%	135.34%	-	-
Horiz. %	761.44%	319.72%	642.17%	339.37%	353.30%	235.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,553	145,389	293,494	187,060	125,450	93,666	75,549	28.76%
YoY %	136.99%	-50.46%	56.90%	49.11%	33.93%	23.98%	-	-
Horiz. %	456.07%	192.44%	388.48%	247.60%	166.05%	123.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.03%	21.88%	25.12%	16.78%	24.39%	24.78%	59.22%	-
YoY %	5.26%	-12.90%	49.70%	-31.20%	-1.57%	-58.16%	-	-
Horiz. %	38.89%	36.95%	42.42%	28.34%	41.19%	41.84%	100.00%	-
Total Cost	5,739,970	4,689,326	6,068,139	4,260,282	4,572,343	4,141,396	2,787,286	12.78%
YoY %	22.41%	-22.72%	42.44%	-6.82%	10.41%	48.58%	-	-
Horiz. %	205.93%	168.24%	217.71%	152.85%	164.04%	148.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,091,934	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	13.15%
YoY %	14.65%	7.24%	21.77%	13.69%	12.09%	10.04%	-	-
Horiz. %	209.97%	183.14%	170.77%	140.24%	123.35%	110.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	112,968	65,786	161,556	103,576	88,702	63,151	-	-
YoY %	71.72%	-59.28%	55.98%	16.77%	40.46%	0.00%	-	-
Horiz. %	178.89%	104.17%	255.82%	164.01%	140.46%	100.00%	-	-
Div Payout %	32.79%	45.25%	55.05%	55.37%	70.71%	67.42%	-	-
YoY %	-27.54%	-17.80%	-0.58%	-21.69%	4.88%	0.00%	-	-
Horiz. %	48.64%	67.12%	81.65%	82.13%	104.88%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	4,091,934	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	13.15%
YoY %	14.65%	7.24%	21.77%	13.69%	12.09%	10.04%	-	-
Horiz. %	209.97%	183.14%	170.77%	140.24%	123.35%	110.04%	100.00%	-
NOSH	1,129,681	1,096,447	1,077,042	517,884	506,868	505,210	471,003	15.68%
YoY %	3.03%	1.80%	107.97%	2.17%	0.33%	7.26%	-	-
Horiz. %	239.85%	232.79%	228.67%	109.95%	107.61%	107.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.11%	4.90%	7.40%	5.68%	5.52%	4.12%	2.64%	-
YoY %	85.92%	-33.78%	30.28%	2.90%	33.98%	56.06%	-	-
Horiz. %	345.08%	185.61%	280.30%	215.15%	209.09%	156.06%	100.00%	-
ROE	8.42%	4.07%	8.82%	6.84%	5.22%	4.37%	3.88%	-
YoY %	106.88%	-53.85%	28.95%	31.03%	19.45%	12.63%	-	-
Horiz. %	217.01%	104.90%	227.32%	176.29%	134.54%	112.63%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	559.03	449.71	608.45	872.14	954.74	854.93	607.82	-1.38%
YoY %	24.31%	-26.09%	-30.23%	-8.65%	11.67%	40.66%	-	-
Horiz. %	91.97%	73.99%	100.10%	143.49%	157.08%	140.66%	100.00%	-
EPS	30.50	13.26	27.25	36.12	24.75	18.54	16.04	11.29%
YoY %	130.02%	-51.34%	-24.56%	45.94%	33.50%	15.59%	-	-
Horiz. %	190.15%	82.67%	169.89%	225.19%	154.30%	115.59%	100.00%	-
DPS	10.00	6.00	15.00	20.00	17.50	12.50	0.00	-
YoY %	66.67%	-60.00%	-25.00%	14.29%	40.00%	0.00%	-	-
Horiz. %	80.00%	48.00%	120.00%	160.00%	140.00%	100.00%	-	-
NAPS	3.6222	3.2551	3.0899	5.277	4.7423	4.2448	4.1375	-2.19%
YoY %	11.28%	5.35%	-41.45%	11.28%	11.72%	2.59%	-	-
Horiz. %	87.55%	78.67%	74.68%	127.54%	114.62%	102.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,962
RPS	540.55	422.06	560.93	386.60	414.22	369.70	245.04	14.08%
YoY %	28.07%	-24.76%	45.09%	-6.67%	12.04%	50.87%	-	-
Horiz. %	220.60%	172.24%	228.91%	157.77%	169.04%	150.87%	100.00%	-
EPS	29.49	12.44	25.12	16.01	10.74	8.02	6.47	28.74%
YoY %	137.06%	-50.48%	56.90%	49.07%	33.92%	23.96%	-	-
Horiz. %	455.80%	192.27%	388.25%	247.45%	166.00%	123.96%	100.00%	-
DPS	9.67	5.63	13.83	8.87	7.59	5.41	0.00	-
YoY %	71.76%	-59.29%	55.92%	16.86%	40.30%	0.00%	-	-
Horiz. %	178.74%	104.07%	255.64%	163.96%	140.30%	100.00%	-	-
NAPS	3.5025	3.0549	2.8486	2.3392	2.0575	1.8356	1.6681	13.15%
YoY %	14.65%	7.24%	21.78%	13.69%	12.09%	10.04%	-	-
Horiz. %	209.97%	183.14%	170.77%	140.23%	123.34%	110.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.33	5.95	6.00	6.30	3.78	2.43	2.55	-
P/RPS	1.13	1.32	0.99	0.72	0.40	0.28	0.42	17.92%
YoY %	-14.39%	33.33%	37.50%	80.00%	42.86%	-33.33%	-	-
Horiz. %	269.05%	314.29%	235.71%	171.43%	95.24%	66.67%	100.00%	-
P/EPS	20.75	44.87	22.02	17.44	15.27	13.11	15.90	4.53%
YoY %	-53.76%	103.77%	26.26%	14.21%	16.48%	-17.55%	-	-
Horiz. %	130.50%	282.20%	138.49%	109.69%	96.04%	82.45%	100.00%	-
EY	4.82	2.23	4.54	5.73	6.55	7.63	6.29	-4.33%
YoY %	116.14%	-50.88%	-20.77%	-12.52%	-14.15%	21.30%	-	-
Horiz. %	76.63%	35.45%	72.18%	91.10%	104.13%	121.30%	100.00%	-
DY	1.58	1.01	2.50	3.17	4.63	5.14	0.00	-
YoY %	56.44%	-59.60%	-21.14%	-31.53%	-9.92%	0.00%	-	-
Horiz. %	30.74%	19.65%	48.64%	61.67%	90.08%	100.00%	-	-
P/NAPS	1.75	1.83	1.94	1.19	0.80	0.57	0.62	18.87%
YoY %	-4.37%	-5.67%	63.03%	48.75%	40.35%	-8.06%	-	-
Horiz. %	282.26%	295.16%	312.90%	191.94%	129.03%	91.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	21/08/09	20/08/08	17/08/07	17/08/06	11/08/05	05/08/04	-
Price	6.43	6.15	5.85	6.60	3.67	2.58	2.67	-
P/RPS	1.15	1.37	0.96	0.76	0.38	0.30	0.44	17.35%
YoY %	-16.06%	42.71%	26.32%	100.00%	26.67%	-31.82%	-	-
Horiz. %	261.36%	311.36%	218.18%	172.73%	86.36%	68.18%	100.00%	-
P/EPS	21.08	46.38	21.47	18.27	14.83	13.92	16.65	4.00%
YoY %	-54.55%	116.02%	17.52%	23.20%	6.54%	-16.40%	-	-
Horiz. %	126.61%	278.56%	128.95%	109.73%	89.07%	83.60%	100.00%	-
EY	4.74	2.16	4.66	5.47	6.74	7.19	6.01	-3.87%
YoY %	119.44%	-53.65%	-14.81%	-18.84%	-6.26%	19.63%	-	-
Horiz. %	78.87%	35.94%	77.54%	91.01%	112.15%	119.63%	100.00%	-
DY	1.56	0.98	2.56	3.03	4.77	4.84	0.00	-
YoY %	59.18%	-61.72%	-15.51%	-36.48%	-1.45%	0.00%	-	-
Horiz. %	32.23%	20.25%	52.89%	62.60%	98.55%	100.00%	-	-
P/NAPS	1.78	1.89	1.89	1.25	0.77	0.61	0.65	18.27%
YoY %	-5.82%	0.00%	51.20%	62.34%	26.23%	-6.15%	-	-
Horiz. %	273.85%	290.77%	290.77%	192.31%	118.46%	93.85%	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