[UMW] YoY 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- 32.93%

YoY- 71.11%

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
Quarter Result
Revenue	3,282,075	2,581,069	3,568,164	2,504,658	2,492,614	2,403,048	1,504,234	13.87%
YoY %	27.16%	-27.66%	42.46%	0.48%	3.73%	59.75%	-	-
Horiz. %	218.19%	171.59%	237.21%	166.51%	165.71%	159.75%	100.00%	-
PBT	442,266	185,468	354,998	167,826	192,022	141,206	95,293	29.13%
YoY %	138.46%	-47.76%	111.53%	-12.60%	35.99%	48.18%	-	-
Horiz. %	464.11%	194.63%	372.53%	176.12%	201.51%	148.18%	100.00%	-
Tax	-99,272	-42,104	-96,372	-22,070	-53,436	-35,154	-57,193	9.62%
YoY %	-135.78%	56.31%	-336.67%	58.70%	-52.01%	38.53%	-	-
Horiz. %	173.57%	73.62%	168.50%	38.59%	93.43%	61.47%	100.00%	-
NP	342,994	143,364	258,626	145,756	138,586	106,052	38,100	44.20%
YoY %	139.25%	-44.57%	77.44%	5.17%	30.68%	178.35%	-	-
Horiz. %	900.25%	376.28%	678.81%	382.56%	363.74%	278.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	211,697	79,431	151,724	106,752	62,389	53,711	38,100	33.06%
YoY %	166.52%	-47.65%	42.13%	71.11%	16.16%	40.97%	-	-
Horiz. %	555.64%	208.48%	398.23%	280.19%	163.75%	140.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.45%	22.70%	27.15%	13.15%	27.83%	24.90%	60.02%	-
YoY %	-1.10%	-16.39%	106.46%	-52.75%	11.77%	-58.51%	-	-
Horiz. %	37.40%	37.82%	45.23%	21.91%	46.37%	41.49%	100.00%	-
Total Cost	2,939,081	2,437,705	3,309,538	2,358,902	2,354,028	2,296,996	1,466,134	12.28%
YoY %	20.57%	-26.34%	40.30%	0.21%	2.48%	56.67%	-	-
Horiz. %	200.46%	166.27%	225.73%	160.89%	160.56%	156.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,091,829	3,571,213	3,329,630	2,733,286	2,403,471	2,144,802	1,948,562	13.15%
YoY %	14.58%	7.26%	21.82%	13.72%	12.06%	10.07%	-	-
Horiz. %	209.99%	183.27%	170.88%	140.27%	123.35%	110.07%	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	112,965	65,826	161,637	103,592	88,692	63,159	-	-
YoY %	71.61%	-59.28%	56.03%	16.80%	40.43%	0.00%	-	-
Horiz. %	178.86%	104.22%	255.92%	164.02%	140.43%	100.00%	-	-
Div Payout %	53.36%	82.87%	106.53%	97.04%	142.16%	117.59%	-	-
YoY %	-35.61%	-22.21%	9.78%	-31.74%	20.89%	0.00%	-	-
Horiz. %	45.38%	70.47%	90.59%	82.52%	120.89%	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	4,091,829	3,571,213	3,329,630	2,733,286	2,403,471	2,144,802	1,948,562	13.15%
YoY %	14.58%	7.26%	21.82%	13.72%	12.06%	10.07%	-	-
Horiz. %	209.99%	183.27%	170.88%	140.27%	123.35%	110.07%	100.00%	-
NOSH	1,129,653	1,097,113	1,077,585	517,962	506,815	505,277	470,951	15.69%
YoY %	2.97%	1.81%	108.04%	2.20%	0.30%	7.29%	-	-
Horiz. %	239.87%	232.96%	228.81%	109.98%	107.62%	107.29%	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	10.45%	5.55%	7.25%	5.82%	5.56%	4.41%	2.53%	-
YoY %	88.29%	-23.45%	24.57%	4.68%	26.08%	74.31%	-	-
Horiz. %	413.04%	219.37%	286.56%	230.04%	219.76%	174.31%	100.00%	-
ROE	5.17%	2.22%	4.56%	3.91%	2.60%	2.50%	1.96%	-
YoY %	132.88%	-51.32%	16.62%	50.38%	4.00%	27.55%	-	-
Horiz. %	263.78%	113.27%	232.65%	199.49%	132.65%	127.55%	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	290.54	235.26	331.13	483.56	491.82	475.59	319.40	-1.56%
YoY %	23.50%	-28.95%	-31.52%	-1.68%	3.41%	48.90%	-	-
Horiz. %	90.96%	73.66%	103.67%	151.40%	153.98%	148.90%	100.00%	-
EPS	18.74	7.24	14.08	20.61	12.31	10.63	8.09	15.02%
YoY %	158.84%	-48.58%	-31.68%	67.42%	15.80%	31.40%	-	-
Horiz. %	231.64%	89.49%	174.04%	254.76%	152.16%	131.40%	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	280.93	220.93	305.42	214.39	213.36	205.69	128.75	13.88%
YoY %	27.16%	-27.66%	42.46%	0.48%	3.73%	59.76%	-	-
Horiz. %	218.20%	171.60%	237.22%	166.52%	165.72%	159.76%	100.00%	-
EPS	18.12	6.80	12.99	9.14	5.34	4.60	3.26	33.07%
YoY %	166.47%	-47.65%	42.12%	71.16%	16.09%	41.10%	-	-
Horiz. %	555.83%	208.59%	398.47%	280.37%	163.80%	141.10%	100.00%	-
DPS	9.67	5.63	13.84	8.87	7.59	5.41	0.00	-
YoY %	71.76%	-59.32%	56.03%	16.86%	40.30%	0.00%	-	-
Horiz. %	178.74%	104.07%	255.82%	163.96%	140.30%	100.00%	-	-
NAPS	3.5024	3.0568	2.85	2.3396	2.0572	1.8358	1.6679	13.15%
YoY %	14.58%	7.26%	21.82%	13.73%	12.06%	10.07%	-	-
Horiz. %	209.99%	183.27%	170.87%	140.27%	123.34%	110.07%	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	2.18	2.53	1.81	1.30	0.77	0.51	0.80	18.17%
YoY %	-13.83%	39.78%	39.23%	68.83%	50.98%	-36.25%	-	-
Horiz. %	272.50%	316.25%	226.25%	162.50%	96.25%	63.75%	100.00%	-
P/EPS	33.78	82.18	42.61	30.57	30.71	22.86	31.52	1.16%
YoY %	-58.90%	92.87%	39.39%	-0.46%	34.34%	-27.47%	-	-
Horiz. %	107.17%	260.72%	135.18%	96.99%	97.43%	72.53%	100.00%	-
EY	2.96	1.22	2.35	3.27	3.26	4.37	3.17	-1.13%
YoY %	142.62%	-48.09%	-28.13%	0.31%	-25.40%	37.85%	-	-
Horiz. %	93.38%	38.49%	74.13%	103.15%	102.84%	137.85%	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	2.21	2.61	1.77	1.36	0.75	0.54	0.84	17.48%
YoY %	-15.33%	47.46%	30.15%	81.33%	38.89%	-35.71%	-	-
Horiz. %	263.10%	310.71%	210.71%	161.90%	89.29%	64.29%	100.00%	-
P/EPS	34.31	84.94	41.55	32.02	29.81	24.27	33.00	0.65%
YoY %	-59.61%	104.43%	29.76%	7.41%	22.83%	-26.45%	-	-
Horiz. %	103.97%	257.39%	125.91%	97.03%	90.33%	73.55%	100.00%	-
EY	2.91	1.18	2.41	3.12	3.35	4.12	3.03	-0.67%
YoY %	146.61%	-51.04%	-22.76%	-6.87%	-18.69%	35.97%	-	-
Horiz. %	96.04%	38.94%	79.54%	102.97%	110.56%	135.97%	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