[UMW] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.66%
YoY- -8.98%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,992,338 2,890,116 2,689,765 2,582,897 2,781,733 1,832,387 1,402,934 13.44%
PBT 249,125 275,008 315,566 197,990 218,095 77,272 99,153 16.58%
Tax -68,476 -64,853 -84,825 -47,164 -60,860 -28,499 -44,688 7.36%
NP 180,649 210,155 230,741 150,826 157,235 48,773 54,465 22.09%
-
NP to SH 111,068 119,688 142,968 91,847 100,909 48,773 54,465 12.59%
-
Tax Rate 27.49% 23.58% 26.88% 23.82% 27.91% 36.88% 45.07% -
Total Cost 2,811,689 2,679,961 2,459,024 2,432,071 2,624,498 1,783,614 1,348,469 13.01%
-
Net Worth 3,310,287 3,247,297 2,628,467 2,537,573 2,328,143 2,009,428 1,867,344 10.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 99,308 129,891 73,597 68,514 103,742 52,495 69,352 6.16%
Div Payout % 89.41% 108.53% 51.48% 74.60% 102.81% 107.63% 127.33% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,310,287 3,247,297 2,628,467 2,537,573 2,328,143 2,009,428 1,867,344 10.00%
NOSH 1,103,429 1,082,432 537,711 507,514 506,063 477,230 462,351 15.58%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.04% 7.27% 8.58% 5.84% 5.65% 2.66% 3.88% -
ROE 3.36% 3.69% 5.44% 3.62% 4.33% 2.43% 2.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 271.19 267.00 511.66 508.93 549.68 383.96 303.43 -1.85%
EPS 10.06 11.06 13.60 18.10 19.94 10.22 11.78 -2.59%
DPS 9.00 12.00 14.00 13.50 20.50 11.00 15.00 -8.15%
NAPS 3.00 3.00 5.00 5.00 4.6005 4.2106 4.0388 -4.83%
Adjusted Per Share Value based on latest NOSH - 507,514
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 256.13 247.38 230.23 221.08 238.10 156.84 120.08 13.44%
EPS 9.51 10.24 12.24 7.86 8.64 4.17 4.66 12.61%
DPS 8.50 11.12 6.30 5.86 8.88 4.49 5.94 6.14%
NAPS 2.8334 2.7795 2.2498 2.172 1.9928 1.72 1.5984 10.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.35 5.15 7.80 3.85 2.95 2.55 3.03 -
P/RPS 2.34 1.93 1.52 0.76 0.54 0.66 1.00 15.20%
P/EPS 63.09 46.58 28.68 21.27 14.79 24.95 25.72 16.11%
EY 1.59 2.15 3.49 4.70 6.76 4.01 3.89 -13.84%
DY 1.42 2.33 1.79 3.51 6.95 4.31 4.95 -18.77%
P/NAPS 2.12 1.72 1.56 0.77 0.64 0.61 0.75 18.88%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 28/02/08 27/02/07 21/03/06 24/02/05 26/02/04 -
Price 6.18 5.45 6.80 4.75 3.58 2.50 2.95 -
P/RPS 2.28 2.04 1.33 0.93 0.65 0.65 0.97 15.29%
P/EPS 61.40 49.29 25.00 26.25 17.95 24.46 25.04 16.10%
EY 1.63 2.03 4.00 3.81 5.57 4.09 3.99 -13.84%
DY 1.46 2.20 2.06 2.84 5.73 4.40 5.08 -18.74%
P/NAPS 2.06 1.82 1.36 0.95 0.78 0.59 0.73 18.85%

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