[UMW] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

24-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 57.65%

YoY- -18.67%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	11,252,761	10,315,120	11,766,473	10,079,072	9,402,508	7,728,523	9,879,465	2.19%
YoY %	9.09%	-12.33%	16.74%	7.20%	21.66%	-21.77%	-	-
Horiz. %	113.90%	104.41%	119.10%	102.02%	95.17%	78.23%	100.00%	-
PBT	1,331,705	1,121,533	1,549,276	1,015,213	1,088,282	597,379	1,001,677	4.85%
YoY %	18.74%	-27.61%	52.61%	-6.71%	82.18%	-40.36%	-	-
Horiz. %	132.95%	111.97%	154.67%	101.35%	108.65%	59.64%	100.00%	-
Tax	-315,951	-265,409	-345,353	-282,676	-250,821	-130,816	-256,019	3.56%
YoY %	-19.04%	23.15%	-22.17%	-12.70%	-91.74%	48.90%	-	-
Horiz. %	123.41%	103.67%	134.89%	110.41%	97.97%	51.10%	100.00%	-
NP	1,015,754	856,124	1,203,923	732,537	837,461	466,563	745,658	5.28%
YoY %	18.65%	-28.89%	64.35%	-12.53%	79.50%	-37.43%	-	-
Horiz. %	136.22%	114.81%	161.46%	98.24%	112.31%	62.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	574,501	572,103	743,404	401,719	493,947	271,327	446,150	4.30%
YoY %	0.42%	-23.04%	85.06%	-18.67%	82.05%	-39.18%	-	-
Horiz. %	128.77%	128.23%	166.63%	90.04%	110.71%	60.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.73%	23.66%	22.29%	27.84%	23.05%	21.90%	25.56%	-
YoY %	0.30%	6.15%	-19.94%	20.78%	5.25%	-14.32%	-	-
Horiz. %	92.84%	92.57%	87.21%	108.92%	90.18%	85.68%	100.00%	-
Total Cost	10,237,007	9,458,996	10,562,550	9,346,535	8,565,047	7,261,960	9,133,807	1.91%
YoY %	8.23%	-10.45%	13.01%	9.12%	17.94%	-20.49%	-	-
Horiz. %	112.08%	103.56%	115.64%	102.33%	93.77%	79.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,643,970	5,025,299	4,772,714	3,497,130	4,076,225	3,657,360	3,381,000	11.91%
YoY %	32.21%	5.29%	36.48%	-14.21%	11.45%	8.17%	-	-
Horiz. %	196.51%	148.63%	141.16%	103.43%	120.56%	108.17%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	292,073	408,902	292,073	273,941	266,538	120,980	269,935	1.32%
YoY %	-28.57%	40.00%	6.62%	2.78%	120.32%	-55.18%	-	-
Horiz. %	108.20%	151.48%	108.20%	101.48%	98.74%	44.82%	100.00%	-
Div Payout %	50.84%	71.47%	39.29%	68.19%	53.96%	44.59%	60.50%	-
YoY %	-28.87%	81.90%	-42.38%	26.37%	21.01%	-26.30%	-	-
Horiz. %	84.03%	118.13%	64.94%	112.71%	89.19%	73.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	6,643,970	5,025,299	4,772,714	3,497,130	4,076,225	3,657,360	3,381,000	11.91%
YoY %	32.21%	5.29%	36.48%	-14.21%	11.45%	8.17%	-	-
Horiz. %	196.51%	148.63%	141.16%	103.43%	120.56%	108.17%	100.00%	-
NOSH	1,168,293	1,168,293	1,168,293	1,165,710	1,134,206	1,099,825	1,079,743	1.32%
YoY %	0.00%	0.00%	0.22%	2.78%	3.13%	1.86%	-	-
Horiz. %	108.20%	108.20%	108.20%	107.96%	105.04%	101.86%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	9.03%	8.30%	10.23%	7.27%	8.91%	6.04%	7.55%	-
YoY %	8.80%	-18.87%	40.72%	-18.41%	47.52%	-20.00%	-	-
Horiz. %	119.60%	109.93%	135.50%	96.29%	118.01%	80.00%	100.00%	-
ROE	8.65%	11.38%	15.58%	11.49%	12.12%	7.42%	13.20%	-
YoY %	-23.99%	-26.96%	35.60%	-5.20%	63.34%	-43.79%	-	-
Horiz. %	65.53%	86.21%	118.03%	87.05%	91.82%	56.21%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	963.18	882.92	1,007.15	864.63	828.99	702.70	914.98	0.85%
YoY %	9.09%	-12.33%	16.48%	4.30%	17.97%	-23.20%	-	-
Horiz. %	105.27%	96.50%	110.07%	94.50%	90.60%	76.80%	100.00%	-
EPS	49.17	48.97	63.63	34.46	43.55	24.67	41.32	2.94%
YoY %	0.41%	-23.04%	84.65%	-20.87%	76.53%	-40.30%	-	-
Horiz. %	119.00%	118.51%	153.99%	83.40%	105.40%	59.70%	100.00%	-
DPS	25.00	35.00	25.00	23.50	23.50	11.00	25.00	0.00%
YoY %	-28.57%	40.00%	6.38%	0.00%	113.64%	-56.00%	-	-
Horiz. %	100.00%	140.00%	100.00%	94.00%	94.00%	44.00%	100.00%	-
NAPS	5.6869	4.3014	4.0852	3.00	3.5939	3.3254	3.1313	10.45%
YoY %	32.21%	5.29%	36.17%	-16.53%	8.07%	6.20%	-	-
Horiz. %	181.61%	137.37%	130.46%	95.81%	114.77%	106.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,165,878
RPS	963.18	882.92	1,007.15	862.72	804.81	661.52	845.63	2.19%
YoY %	9.09%	-12.33%	16.74%	7.20%	21.66%	-21.77%	-	-
Horiz. %	113.90%	104.41%	119.10%	102.02%	95.17%	78.23%	100.00%	-
EPS	49.17	48.97	63.63	34.39	42.28	23.22	38.19	4.29%
YoY %	0.41%	-23.04%	85.02%	-18.66%	82.08%	-39.20%	-	-
Horiz. %	128.75%	128.23%	166.61%	90.05%	110.71%	60.80%	100.00%	-
DPS	25.00	35.00	25.00	23.45	22.81	10.36	23.11	1.31%
YoY %	-28.57%	40.00%	6.61%	2.81%	120.17%	-55.17%	-	-
Horiz. %	108.18%	151.45%	108.18%	101.47%	98.70%	44.83%	100.00%	-
NAPS	5.6869	4.3014	4.0852	2.9934	3.489	3.1305	2.894	11.91%
YoY %	32.21%	5.29%	36.47%	-14.20%	11.45%	8.17%	-	-
Horiz. %	196.51%	148.63%	141.16%	103.43%	120.56%	108.17%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	12.26	11.82	10.00	6.85	6.77	6.29	5.80	-
P/RPS	1.27	1.34	0.99	0.79	0.82	0.90	0.63	12.38%
YoY %	-5.22%	35.35%	25.32%	-3.66%	-8.89%	42.86%	-	-
Horiz. %	201.59%	212.70%	157.14%	125.40%	130.16%	142.86%	100.00%	-
P/EPS	24.93	24.14	15.72	19.88	15.55	25.50	14.04	10.03%
YoY %	3.27%	53.56%	-20.93%	27.85%	-39.02%	81.62%	-	-
Horiz. %	177.56%	171.94%	111.97%	141.60%	110.75%	181.62%	100.00%	-
EY	4.01	4.14	6.36	5.03	6.43	3.92	7.12	-9.12%
YoY %	-3.14%	-34.91%	26.44%	-21.77%	64.03%	-44.94%	-	-
Horiz. %	56.32%	58.15%	89.33%	70.65%	90.31%	55.06%	100.00%	-
DY	2.04	2.96	2.50	3.43	3.47	1.75	4.31	-11.71%
YoY %	-31.08%	18.40%	-27.11%	-1.15%	98.29%	-59.40%	-	-
Horiz. %	47.33%	68.68%	58.00%	79.58%	80.51%	40.60%	100.00%	-
P/NAPS	2.16	2.75	2.45	2.28	1.88	1.89	1.85	2.61%
YoY %	-21.45%	12.24%	7.46%	21.28%	-0.53%	2.16%	-	-
Horiz. %	116.76%	148.65%	132.43%	123.24%	101.62%	102.16%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	21/11/13	23/11/12	24/11/11	22/11/10	20/11/09	24/11/08	-
Price	11.30	12.62	9.94	6.75	6.80	6.31	5.40	-
P/RPS	1.17	1.43	0.99	0.78	0.82	0.90	0.59	12.08%
YoY %	-18.18%	44.44%	26.92%	-4.88%	-8.89%	52.54%	-	-
Horiz. %	198.31%	242.37%	167.80%	132.20%	138.98%	152.54%	100.00%	-
P/EPS	22.98	25.77	15.62	19.59	15.61	25.58	13.07	9.85%
YoY %	-10.83%	64.98%	-20.27%	25.50%	-38.98%	95.72%	-	-
Horiz. %	175.82%	197.17%	119.51%	149.89%	119.43%	195.72%	100.00%	-
EY	4.35	3.88	6.40	5.11	6.40	3.91	7.65	-8.97%
YoY %	12.11%	-39.38%	25.24%	-20.16%	63.68%	-48.89%	-	-
Horiz. %	56.86%	50.72%	83.66%	66.80%	83.66%	51.11%	100.00%	-
DY	2.21	2.77	2.52	3.48	3.46	1.74	4.63	-11.59%
YoY %	-20.22%	9.92%	-27.59%	0.58%	98.85%	-62.42%	-	-
Horiz. %	47.73%	59.83%	54.43%	75.16%	74.73%	37.58%	100.00%	-
P/NAPS	1.99	2.93	2.43	2.25	1.89	1.90	1.72	2.45%
YoY %	-32.08%	20.58%	8.00%	19.05%	-0.53%	10.47%	-	-
Horiz. %	115.70%	170.35%	141.28%	130.81%	109.88%	110.47%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

928

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

877

YTLPOWR

YTL POWER INTERNATIONAL BHD

822

JCY

JCY INTERNATIONAL BERHAD

810

GENTING

GENTING BHD

684

PBBANK

PUBLIC BANK BHD

556

NOTION

NOTION VTEC BHD

553

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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