[UMW] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 20.43%

YoY- -47.65%

Quarter Report

2qtr2009Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	4,108,917	3,166,475	3,282,075	2,581,069	3,568,164	2,504,658	2,492,614	8.67%
YoY %	29.76%	-3.52%	27.16%	-27.66%	42.46%	0.48%	-	-
Horiz. %	164.84%	127.03%	131.67%	103.55%	143.15%	100.48%	100.00%	-
PBT	516,784	283,781	442,266	185,468	354,998	167,826	192,022	17.92%
YoY %	82.11%	-35.83%	138.46%	-47.76%	111.53%	-12.60%	-	-
Horiz. %	269.13%	147.79%	230.32%	96.59%	184.87%	87.40%	100.00%	-
Tax	-132,073	-89,234	-99,272	-42,104	-96,372	-22,070	-53,436	16.26%
YoY %	-48.01%	10.11%	-135.78%	56.31%	-336.67%	58.70%	-	-
Horiz. %	247.16%	166.99%	185.78%	78.79%	180.35%	41.30%	100.00%	-
NP	384,711	194,547	342,994	143,364	258,626	145,756	138,586	18.53%
YoY %	97.75%	-43.28%	139.25%	-44.57%	77.44%	5.17%	-	-
Horiz. %	277.60%	140.38%	247.50%	103.45%	186.62%	105.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	224,245	102,978	211,697	79,431	151,724	106,752	62,389	23.74%
YoY %	117.76%	-51.36%	166.52%	-47.65%	42.13%	71.11%	-	-
Horiz. %	359.43%	165.06%	339.32%	127.32%	243.19%	171.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.56%	31.44%	22.45%	22.70%	27.15%	13.15%	27.83%	-
YoY %	-18.70%	40.04%	-1.10%	-16.39%	106.46%	-52.75%	-	-
Horiz. %	91.84%	112.97%	80.67%	81.57%	97.56%	47.25%	100.00%	-
Total Cost	3,724,206	2,971,928	2,939,081	2,437,705	3,309,538	2,358,902	2,354,028	7.93%
YoY %	25.31%	1.12%	20.57%	-26.34%	40.30%	0.21%	-	-
Horiz. %	158.21%	126.25%	124.85%	103.55%	140.59%	100.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,603,895	3,494,973	4,091,829	3,571,213	3,329,630	2,733,286	2,403,471	11.43%
YoY %	31.73%	-14.59%	14.58%	7.26%	21.82%	13.72%	-	-
Horiz. %	191.55%	145.41%	170.25%	148.59%	138.53%	113.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	116,829	116,499	112,965	65,826	161,637	103,592	88,692	4.69%
YoY %	0.28%	3.13%	71.61%	-59.28%	56.03%	16.80%	-	-
Horiz. %	131.72%	131.35%	127.37%	74.22%	182.25%	116.80%	100.00%	-
Div Payout %	52.10%	113.13%	53.36%	82.87%	106.53%	97.04%	142.16%	-
YoY %	-53.95%	112.01%	-35.61%	-22.21%	9.78%	-31.74%	-	-
Horiz. %	36.65%	79.58%	37.54%	58.29%	74.94%	68.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	4,603,895	3,494,973	4,091,829	3,571,213	3,329,630	2,733,286	2,403,471	11.43%
YoY %	31.73%	-14.59%	14.58%	7.26%	21.82%	13.72%	-	-
Horiz. %	191.55%	145.41%	170.25%	148.59%	138.53%	113.72%	100.00%	-
NOSH	1,168,293	1,164,991	1,129,653	1,097,113	1,077,585	517,962	506,815	14.91%
YoY %	0.28%	3.13%	2.97%	1.81%	108.04%	2.20%	-	-
Horiz. %	230.52%	229.87%	222.89%	216.47%	212.62%	102.20%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	9.36%	6.14%	10.45%	5.55%	7.25%	5.82%	5.56%	-
YoY %	52.44%	-41.24%	88.29%	-23.45%	24.57%	4.68%	-	-
Horiz. %	168.35%	110.43%	187.95%	99.82%	130.40%	104.68%	100.00%	-
ROE	4.87%	2.95%	5.17%	2.22%	4.56%	3.91%	2.60%	-
YoY %	65.08%	-42.94%	132.88%	-51.32%	16.62%	50.38%	-	-
Horiz. %	187.31%	113.46%	198.85%	85.38%	175.38%	150.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	351.70	271.80	290.54	235.26	331.13	483.56	491.82	-5.43%
YoY %	29.40%	-6.45%	23.50%	-28.95%	-31.52%	-1.68%	-	-
Horiz. %	71.51%	55.26%	59.07%	47.83%	67.33%	98.32%	100.00%	-
EPS	19.19	8.84	18.74	7.24	14.08	20.61	12.31	7.67%
YoY %	117.08%	-52.83%	158.84%	-48.58%	-31.68%	67.42%	-	-
Horiz. %	155.89%	71.81%	152.23%	58.81%	114.38%	167.42%	100.00%	-
DPS	10.00	10.00	10.00	6.00	15.00	20.00	17.50	-8.89%
YoY %	0.00%	0.00%	66.67%	-60.00%	-25.00%	14.29%	-	-
Horiz. %	57.14%	57.14%	57.14%	34.29%	85.71%	114.29%	100.00%	-
NAPS	3.9407	3.00	3.6222	3.2551	3.0899	5.277	4.7423	-3.03%
YoY %	31.36%	-17.18%	11.28%	5.35%	-41.45%	11.28%	-	-
Horiz. %	83.10%	63.26%	76.38%	68.64%	65.16%	111.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,097,113
RPS	351.70	271.03	280.93	220.93	305.42	214.39	213.36	8.67%
YoY %	29.76%	-3.52%	27.16%	-27.66%	42.46%	0.48%	-	-
Horiz. %	164.84%	127.03%	131.67%	103.55%	143.15%	100.48%	100.00%	-
EPS	19.19	8.81	18.12	6.80	12.99	9.14	5.34	23.73%
YoY %	117.82%	-51.38%	166.47%	-47.65%	42.12%	71.16%	-	-
Horiz. %	359.36%	164.98%	339.33%	127.34%	243.26%	171.16%	100.00%	-
DPS	10.00	9.97	9.67	5.63	13.84	8.87	7.59	4.69%
YoY %	0.30%	3.10%	71.76%	-59.32%	56.03%	16.86%	-	-
Horiz. %	131.75%	131.36%	127.40%	74.18%	182.35%	116.86%	100.00%	-
NAPS	3.9407	2.9915	3.5024	3.0568	2.85	2.3396	2.0572	11.43%
YoY %	31.73%	-14.59%	14.58%	7.26%	21.82%	13.73%	-	-
Horiz. %	191.56%	145.42%	170.25%	148.59%	138.54%	113.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.13	7.22	6.33	5.95	6.00	6.30	3.78	-
P/RPS	2.60	2.66	2.18	2.53	1.81	1.30	0.77	22.46%
YoY %	-2.26%	22.02%	-13.83%	39.78%	39.23%	68.83%	-	-
Horiz. %	337.66%	345.45%	283.12%	328.57%	235.06%	168.83%	100.00%	-
P/EPS	47.57	81.68	33.78	82.18	42.61	30.57	30.71	7.55%
YoY %	-41.76%	141.80%	-58.90%	92.87%	39.39%	-0.46%	-	-
Horiz. %	154.90%	265.97%	110.00%	267.60%	138.75%	99.54%	100.00%	-
EY	2.10	1.22	2.96	1.22	2.35	3.27	3.26	-7.06%
YoY %	72.13%	-58.78%	142.62%	-48.09%	-28.13%	0.31%	-	-
Horiz. %	64.42%	37.42%	90.80%	37.42%	72.09%	100.31%	100.00%	-
DY	1.10	1.39	1.58	1.01	2.50	3.17	4.63	-21.28%
YoY %	-20.86%	-12.03%	56.44%	-59.60%	-21.14%	-31.53%	-	-
Horiz. %	23.76%	30.02%	34.13%	21.81%	54.00%	68.47%	100.00%	-
P/NAPS	2.32	2.41	1.75	1.83	1.94	1.19	0.80	19.39%
YoY %	-3.73%	37.71%	-4.37%	-5.67%	63.03%	48.75%	-	-
Horiz. %	290.00%	301.25%	218.75%	228.75%	242.50%	148.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	19/08/11	20/08/10	21/08/09	20/08/08	17/08/07	17/08/06	-
Price	9.99	7.22	6.43	6.15	5.85	6.60	3.67	-
P/RPS	2.84	2.66	2.21	2.61	1.77	1.36	0.75	24.82%
YoY %	6.77%	20.36%	-15.33%	47.46%	30.15%	81.33%	-	-
Horiz. %	378.67%	354.67%	294.67%	348.00%	236.00%	181.33%	100.00%	-
P/EPS	52.05	81.68	34.31	84.94	41.55	32.02	29.81	9.72%
YoY %	-36.28%	138.06%	-59.61%	104.43%	29.76%	7.41%	-	-
Horiz. %	174.61%	274.00%	115.10%	284.94%	139.38%	107.41%	100.00%	-
EY	1.92	1.22	2.91	1.18	2.41	3.12	3.35	-8.85%
YoY %	57.38%	-58.08%	146.61%	-51.04%	-22.76%	-6.87%	-	-
Horiz. %	57.31%	36.42%	86.87%	35.22%	71.94%	93.13%	100.00%	-
DY	1.00	1.39	1.56	0.98	2.56	3.03	4.77	-22.90%
YoY %	-28.06%	-10.90%	59.18%	-61.72%	-15.51%	-36.48%	-	-
Horiz. %	20.96%	29.14%	32.70%	20.55%	53.67%	63.52%	100.00%	-
P/NAPS	2.54	2.41	1.78	1.89	1.89	1.25	0.77	21.98%
YoY %	5.39%	35.39%	-5.82%	0.00%	51.20%	62.34%	-	-
Horiz. %	329.87%	312.99%	231.17%	245.45%	245.45%	162.34%	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