[UMW] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 42.91%

YoY- 7.64%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Cumulative Result
Revenue	10,720,861	12,769,581	9,976,151	9,950,488	9,868,789	6,243,728	5,222,681	12.72%
YoY %	-16.04%	28.00%	0.26%	0.83%	58.06%	19.55%	-	-
Horiz. %	205.28%	244.50%	191.02%	190.52%	188.96%	119.55%	100.00%	-
PBT	846,504	1,276,685	856,276	754,281	657,497	350,152	464,778	10.49%
YoY %	-33.70%	49.10%	13.52%	14.72%	87.77%	-24.66%	-	-
Horiz. %	182.13%	274.69%	184.23%	162.29%	141.46%	75.34%	100.00%	-
Tax	-199,292	-320,872	-176,966	-169,343	-158,163	-185,267	-248,210	-3.58%
YoY %	37.89%	-81.32%	-4.50%	-7.07%	14.63%	25.36%	-	-
Horiz. %	80.29%	129.27%	71.30%	68.23%	63.72%	74.64%	100.00%	-
NP	647,212	955,813	679,310	584,938	499,334	164,885	216,568	19.99%
YoY %	-32.29%	40.70%	16.13%	17.14%	202.84%	-23.86%	-	-
Horiz. %	298.85%	441.35%	313.67%	270.09%	230.57%	76.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,395	565,838	469,147	305,904	284,201	164,885	216,568	9.92%
YoY %	-32.42%	20.61%	53.36%	7.64%	72.36%	-23.86%	-	-
Horiz. %	176.57%	261.27%	216.63%	141.25%	131.23%	76.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	25.13%	20.67%	22.45%	24.06%	52.91%	53.40%	-
YoY %	-6.33%	21.58%	-7.93%	-6.69%	-54.53%	-0.92%	-	-
Horiz. %	44.08%	47.06%	38.71%	42.04%	45.06%	99.08%	100.00%	-
Total Cost	10,073,649	11,813,768	9,296,841	9,365,550	9,369,455	6,078,843	5,006,113	12.34%
YoY %	-14.73%	27.07%	-0.73%	-0.04%	54.13%	21.43%	-	-
Horiz. %	201.23%	235.99%	185.71%	187.08%	187.16%	121.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,722,472	3,490,774	1,530,083	2,546,550	2,339,795	2,038,430	1,870,446	12.14%
YoY %	6.64%	128.14%	-39.92%	8.84%	14.78%	8.98%	-	-
Horiz. %	199.02%	186.63%	81.80%	136.15%	125.09%	108.98%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	220,813	400,479	157,708	208,072	192,321	95,479	150,312	6.61%
YoY %	-44.86%	153.94%	-24.21%	8.19%	101.43%	-36.48%	-	-
Horiz. %	146.90%	266.43%	104.92%	138.43%	127.95%	63.52%	100.00%	-
Div Payout %	57.74%	70.78%	33.62%	68.02%	67.67%	57.91%	69.41%	-
YoY %	-18.42%	110.53%	-50.57%	0.52%	16.85%	-16.57%	-	-
Horiz. %	83.19%	101.97%	48.44%	98.00%	97.49%	83.43%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	3,722,472	3,490,774	1,530,083	2,546,550	2,339,795	2,038,430	1,870,446	12.14%
YoY %	6.64%	128.14%	-39.92%	8.84%	14.78%	8.98%	-	-
Horiz. %	199.02%	186.63%	81.80%	136.15%	125.09%	108.98%	100.00%	-
NOSH	1,104,067	1,082,377	537,711	507,493	506,109	477,395	462,501	15.59%
YoY %	2.00%	101.29%	5.95%	0.27%	6.01%	3.22%	-	-
Horiz. %	238.72%	234.03%	116.26%	109.73%	109.43%	103.22%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	6.04%	7.49%	6.81%	5.88%	5.06%	2.64%	4.15%	-
YoY %	-19.36%	9.99%	15.82%	16.21%	91.67%	-36.39%	-	-
Horiz. %	145.54%	180.48%	164.10%	141.69%	121.93%	63.61%	100.00%	-
ROE	10.27%	16.21%	30.66%	12.01%	12.15%	8.09%	11.58%	-
YoY %	-36.64%	-47.13%	155.29%	-1.15%	50.19%	-30.14%	-	-
Horiz. %	88.69%	139.98%	264.77%	103.71%	104.92%	69.86%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	971.03	1,179.77	1,897.71	1,960.71	1,949.93	1,307.87	1,129.23	-2.48%
YoY %	-17.69%	-37.83%	-3.21%	0.55%	49.09%	15.82%	-	-
Horiz. %	85.99%	104.48%	168.05%	173.63%	172.68%	115.82%	100.00%	-
EPS	34.60	52.30	44.62	60.30	56.20	34.50	46.80	-4.90%
YoY %	-33.84%	17.21%	-26.00%	7.30%	62.90%	-26.28%	-	-
Horiz. %	73.93%	111.75%	95.34%	128.85%	120.09%	73.72%	100.00%	-
DPS	20.00	37.00	30.00	41.00	38.00	20.00	32.50	-7.76%
YoY %	-45.95%	23.33%	-26.83%	7.89%	90.00%	-38.46%	-	-
Horiz. %	61.54%	113.85%	92.31%	126.15%	116.92%	61.54%	100.00%	-
NAPS	3.3716	3.2251	2.9106	5.0179	4.6231	4.2699	4.0442	-2.98%
YoY %	4.54%	10.81%	-42.00%	8.54%	8.27%	5.58%	-	-
Horiz. %	83.37%	79.75%	71.97%	124.08%	114.31%	105.58%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 507,514
RPS	917.65	1,093.01	853.91	851.71	844.72	534.43	447.03	12.72%
YoY %	-16.04%	28.00%	0.26%	0.83%	58.06%	19.55%	-	-
Horiz. %	205.28%	244.50%	191.02%	190.53%	188.96%	119.55%	100.00%	-
EPS	32.73	48.43	40.16	26.18	24.33	14.11	18.54	9.92%
YoY %	-32.42%	20.59%	53.40%	7.60%	72.43%	-23.89%	-	-
Horiz. %	176.54%	261.22%	216.61%	141.21%	131.23%	76.11%	100.00%	-
DPS	18.90	34.28	13.50	17.81	16.46	8.17	12.87	6.60%
YoY %	-44.87%	153.93%	-24.20%	8.20%	101.47%	-36.52%	-	-
Horiz. %	146.85%	266.36%	104.90%	138.38%	127.89%	63.48%	100.00%	-
NAPS	3.1862	2.9879	1.3097	2.1797	2.0027	1.7448	1.601	12.14%
YoY %	6.64%	128.14%	-39.91%	8.84%	14.78%	8.98%	-	-
Horiz. %	199.01%	186.63%	81.81%	136.15%	125.09%	108.98%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	6.35	5.15	7.80	3.85	2.95	2.55	3.03	-
P/RPS	0.65	0.44	0.41	0.20	0.15	0.19	0.27	15.75%
YoY %	47.73%	7.32%	105.00%	33.33%	-21.05%	-29.63%	-	-
Horiz. %	240.74%	162.96%	151.85%	74.07%	55.56%	70.37%	100.00%	-
P/EPS	18.33	9.85	8.74	6.39	5.25	7.38	6.47	18.93%
YoY %	86.09%	12.70%	36.78%	21.71%	-28.86%	14.06%	-	-
Horiz. %	283.31%	152.24%	135.09%	98.76%	81.14%	114.06%	100.00%	-
EY	5.45	10.15	11.44	15.66	19.04	13.54	15.45	-15.92%
YoY %	-46.31%	-11.28%	-26.95%	-17.75%	40.62%	-12.36%	-	-
Horiz. %	35.28%	65.70%	74.05%	101.36%	123.24%	87.64%	100.00%	-
DY	3.15	7.18	3.85	10.65	12.88	7.84	10.73	-18.46%
YoY %	-56.13%	86.49%	-63.85%	-17.31%	64.29%	-26.93%	-	-
Horiz. %	29.36%	66.92%	35.88%	99.25%	120.04%	73.07%	100.00%	-
P/NAPS	1.88	1.60	2.68	0.77	0.64	0.60	0.75	16.53%
YoY %	17.50%	-40.30%	248.05%	20.31%	6.67%	-20.00%	-	-
Horiz. %	250.67%	213.33%	357.33%	102.67%	85.33%	80.00%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	25/02/09	28/02/08	27/02/07	21/03/06	24/02/05	26/02/04	-
Price	6.18	5.45	6.80	4.75	3.58	2.50	2.95	-
P/RPS	0.64	0.46	0.36	0.24	0.18	0.19	0.26	16.18%
YoY %	39.13%	27.78%	50.00%	33.33%	-5.26%	-26.92%	-	-
Horiz. %	246.15%	176.92%	138.46%	92.31%	69.23%	73.08%	100.00%	-
P/EPS	17.84	10.43	7.62	7.88	6.38	7.24	6.30	18.92%
YoY %	71.05%	36.88%	-3.30%	23.51%	-11.88%	14.92%	-	-
Horiz. %	283.17%	165.56%	120.95%	125.08%	101.27%	114.92%	100.00%	-
EY	5.60	9.59	13.12	12.69	15.69	13.82	15.87	-15.92%
YoY %	-41.61%	-26.91%	3.39%	-19.12%	13.53%	-12.92%	-	-
Horiz. %	35.29%	60.43%	82.67%	79.96%	98.87%	87.08%	100.00%	-
DY	3.24	6.79	4.41	8.63	10.61	8.00	11.02	-18.44%
YoY %	-52.28%	53.97%	-48.90%	-18.66%	32.62%	-27.40%	-	-
Horiz. %	29.40%	61.62%	40.02%	78.31%	96.28%	72.60%	100.00%	-
P/NAPS	1.83	1.69	2.34	0.95	0.77	0.59	0.73	16.53%
YoY %	8.28%	-27.78%	146.32%	23.38%	30.51%	-19.18%	-	-
Horiz. %	250.68%	231.51%	320.55%	130.14%	105.48%	80.82%	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

MQ Market Updates - 09 May 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

314

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

309

MYEG

MY E.G. SERVICES BHD

305

VSTECS

VSTECS BERHAD

274

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

PBBANK

PUBLIC BANK BHD

197

SNS

SNS NETWORK TECHNOLOGY BERHAD

186

DNEX

DAGANG NEXCHANGE BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

CLASSITA

0.04

0.00

41,334,200

PMHLDG

0.305

+0.01

24,940,900

MRCB

0.725

+0.035

24,003,900

ICONIC

0.12

0.00

20,272,700

AHB

0.16

+0.015

18,566,600

0.105

0.00

15,855,000

SNS

0.515

-0.015

15,324,900

More active Stocks

SBAGAN

5.40

+0.43

125,300

KLUANG

5.10

+0.29

52,900

KLK

23.20

+0.28

100

MCEHLDG

1.93

+0.22

3,507,100

KUCHAI

2.03

+0.20

330,600

MCEHLDG-WA

1.21

+0.12

835,400

VSTECS

3.68

+0.10

3,370,200

HSI-CVH

0.995

+0.085

93,000

HLIND

10.92

+0.08

1,300

NIKKEI-CA

0.415

+0.075

60,000

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.50

-0.10

2,300

HEIM

23.80

-0.10

500

DLADY

33.28

-0.10

500

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

PIE

5.88

-0.07

26,800

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