[UMW] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.02%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,797,651 3,326,175 2,769,714 2,528,331 2,804,769 1,554,596 1,419,374 11.96%
PBT 288,174 353,781 232,618 203,261 202,395 83,152 130,573 14.09%
Tax -63,157 -93,274 -40,439 -36,066 -47,015 -50,220 -68,657 -1.38%
NP 225,017 260,507 192,179 167,195 155,380 32,932 61,916 23.97%
-
NP to SH 125,938 152,656 139,119 88,607 81,609 32,932 61,916 12.54%
-
Tax Rate 21.92% 26.36% 17.38% 17.74% 23.23% 60.40% 52.58% -
Total Cost 2,572,634 3,065,668 2,577,535 2,361,136 2,649,389 1,521,664 1,357,458 11.23%
-
Net Worth 3,657,591 3,380,563 2,830,092 2,447,236 2,184,419 1,949,744 1,800,014 12.53%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 54,994 107,960 62,642 - 25,297 42,523 48,371 2.15%
Div Payout % 43.67% 70.72% 45.03% - 31.00% 129.12% 78.13% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 3,657,591 3,380,563 2,830,092 2,447,236 2,184,419 1,949,744 1,800,014 12.53%
NOSH 1,099,895 1,079,603 522,022 506,905 505,945 472,482 276,410 25.85%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.04% 7.83% 6.94% 6.61% 5.54% 2.12% 4.36% -
ROE 3.44% 4.52% 4.92% 3.62% 3.74% 1.69% 3.44% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 254.36 308.09 530.57 498.78 554.36 329.03 513.50 -11.03%
EPS 11.45 14.14 26.65 17.48 16.13 6.97 22.40 -10.57%
DPS 5.00 10.00 12.00 0.00 5.00 9.00 17.50 -18.82%
NAPS 3.3254 3.1313 5.4214 4.8278 4.3175 4.1266 6.5121 -10.58%
Adjusted Per Share Value based on latest NOSH - 506,905
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 239.46 284.70 237.07 216.41 240.07 133.07 121.49 11.96%
EPS 10.78 13.07 11.91 7.58 6.99 2.82 5.30 12.54%
DPS 4.71 9.24 5.36 0.00 2.17 3.64 4.14 2.17%
NAPS 3.1307 2.8936 2.4224 2.0947 1.8698 1.6689 1.5407 12.53%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.29 5.80 7.05 3.62 2.78 2.60 4.55 -
P/RPS 2.47 1.88 1.33 0.73 0.50 0.79 0.89 18.52%
P/EPS 54.93 41.02 26.45 20.71 17.23 37.30 20.31 18.01%
EY 1.82 2.44 3.78 4.83 5.80 2.68 4.92 -15.26%
DY 0.79 1.72 1.70 0.00 1.80 3.46 3.85 -23.18%
P/NAPS 1.89 1.85 1.30 0.75 0.64 0.63 0.70 17.98%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 24/11/08 15/11/07 16/11/06 28/11/05 10/11/04 11/11/03 -
Price 6.31 5.40 7.50 3.80 2.90 2.62 3.03 -
P/RPS 2.48 1.75 1.41 0.76 0.52 0.80 0.59 27.01%
P/EPS 55.11 38.19 28.14 21.74 17.98 37.59 13.53 26.34%
EY 1.81 2.62 3.55 4.60 5.56 2.66 7.39 -20.88%
DY 0.79 1.85 1.60 0.00 1.72 3.44 5.78 -28.20%
P/NAPS 1.90 1.72 1.38 0.79 0.67 0.63 0.47 26.18%

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
Post a Comment