[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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

321

HLIND

HONG LEONG INDUSTRIES BHD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

166

MYEG

MY E.G. SERVICES BHD

150

SAPNRG

SAPURA ENERGY BERHAD

125

PBBANK

PUBLIC BANK BHD

110

MAYBANK

MALAYAN BANKING BHD

110

CAPITALA

CAPITAL A BERHAD

109

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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