[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

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