[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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 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

HLIND

HONG LEONG INDUSTRIES BHD

499

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

PTRANS

PERAK TRANSIT BERHAD

483

GENTING

GENTING BHD

206

YTLPOWR

YTL POWER INTERNATIONAL BHD

165

GENM

GENTING MALAYSIA BERHAD

156

VSTECS

VSTECS BERHAD

148

TOPGLOV

TOP GLOVE CORPORATION BHD

141

DUFU

DUFU TECHNOLOGY CORP. BHD

139

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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