[UMW] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

17-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 2.9%

YoY- 75.61%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	11,147,163	12,012,769	9,627,900	10,425,762	7,706,179	5,685,143	4,562,692	16.03%
YoY %	-7.21%	24.77%	-7.65%	35.29%	35.55%	24.60%	-	-
Horiz. %	244.31%	263.28%	211.01%	228.50%	168.90%	124.60%	100.00%	-
PBT	937,994	1,196,080	709,343	773,520	396,794	415,001	480,818	11.77%
YoY %	-21.58%	68.62%	-8.30%	94.94%	-4.39%	-13.69%	-	-
Horiz. %	195.08%	248.76%	147.53%	160.88%	82.52%	86.31%	100.00%	-
Tax	-225,786	-288,009	-134,932	-193,988	-137,289	-223,071	-262,311	-2.46%
YoY %	21.60%	-113.45%	30.44%	-41.30%	38.46%	14.96%	-	-
Horiz. %	86.08%	109.80%	51.44%	73.95%	52.34%	85.04%	100.00%	-
NP	712,208	908,071	574,411	579,532	259,505	191,930	218,507	21.74%
YoY %	-21.57%	58.09%	-0.88%	123.32%	35.21%	-12.16%	-	-
Horiz. %	325.94%	415.58%	262.88%	265.22%	118.76%	87.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	417,733	575,581	367,514	307,968	175,371	191,930	218,507	11.39%
YoY %	-27.42%	56.61%	19.34%	75.61%	-8.63%	-12.16%	-	-
Horiz. %	191.18%	263.42%	168.19%	140.94%	80.26%	87.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	24.08%	19.02%	25.08%	34.60%	53.75%	54.56%	-
YoY %	-0.04%	26.60%	-24.16%	-27.51%	-35.63%	-1.48%	-	-
Horiz. %	44.12%	44.13%	34.86%	45.97%	63.42%	98.52%	100.00%	-
Total Cost	10,434,955	11,104,698	9,053,489	9,846,230	7,446,674	5,493,213	4,344,185	15.71%
YoY %	-6.03%	22.66%	-8.05%	32.22%	35.56%	26.45%	-	-
Horiz. %	240.21%	255.62%	208.40%	226.65%	171.42%	126.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,571,213	3,329,630	2,589,810	2,403,471	2,144,802	1,948,562	1,654,635	13.66%
YoY %	7.26%	28.57%	7.75%	12.06%	10.07%	17.76%	-	-
Horiz. %	215.83%	201.23%	156.52%	145.26%	129.62%	117.76%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	303,679	266,556	120,310	217,732	158,178	117,724	54,851	32.97%
YoY %	13.93%	121.56%	-44.74%	37.65%	34.36%	114.63%	-	-
Horiz. %	553.64%	485.96%	219.34%	396.95%	288.38%	214.63%	100.00%	-
Div Payout %	72.70%	46.31%	32.74%	70.70%	90.20%	61.34%	25.10%	-
YoY %	56.99%	41.45%	-53.69%	-21.62%	47.05%	144.38%	-	-
Horiz. %	289.64%	184.50%	130.44%	281.67%	359.36%	244.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	3,571,213	3,329,630	2,589,810	2,403,471	2,144,802	1,948,562	1,654,635	13.66%
YoY %	7.26%	28.57%	7.75%	12.06%	10.07%	17.76%	-	-
Horiz. %	215.83%	201.23%	156.52%	145.26%	129.62%	117.76%	100.00%	-
NOSH	1,097,113	1,077,585	517,962	506,815	505,277	470,951	275,772	25.85%
YoY %	1.81%	108.04%	2.20%	0.30%	7.29%	70.78%	-	-
Horiz. %	397.83%	390.75%	187.82%	183.78%	183.22%	170.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.39%	7.56%	5.97%	5.56%	3.37%	3.38%	4.79%	-
YoY %	-15.48%	26.63%	7.37%	64.99%	-0.30%	-29.44%	-	-
Horiz. %	133.40%	157.83%	124.63%	116.08%	70.35%	70.56%	100.00%	-
ROE	11.70%	17.29%	14.19%	12.81%	8.18%	9.85%	13.21%	-
YoY %	-32.33%	21.85%	10.77%	56.60%	-16.95%	-25.44%	-	-
Horiz. %	88.57%	130.89%	107.42%	96.97%	61.92%	74.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	1,016.04	1,114.79	1,858.80	2,057.11	1,525.14	1,207.16	1,654.51	-7.79%
YoY %	-8.86%	-40.03%	-9.64%	34.88%	26.34%	-27.04%	-	-
Horiz. %	61.41%	67.38%	112.35%	124.33%	92.18%	72.96%	100.00%	-
EPS	38.08	53.41	70.95	60.77	34.71	40.75	79.23	-11.48%
YoY %	-28.70%	-24.72%	16.75%	75.08%	-14.82%	-48.57%	-	-
Horiz. %	48.06%	67.41%	89.55%	76.70%	43.81%	51.43%	100.00%	-
DPS	28.00	24.74	23.23	43.00	31.31	25.00	20.00	5.76%
YoY %	13.18%	6.50%	-45.98%	37.34%	25.24%	25.00%	-	-
Horiz. %	140.00%	123.70%	116.15%	215.00%	156.55%	125.00%	100.00%	-
NAPS	3.2551	3.0899	5.00	4.7423	4.2448	4.1375	6.00	-9.68%
YoY %	5.35%	-38.20%	5.43%	11.72%	2.59%	-31.04%	-	-
Horiz. %	54.25%	51.50%	83.33%	79.04%	70.75%	68.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 506,815
RPS	954.14	1,028.23	824.10	892.39	659.61	486.62	390.54	16.03%
YoY %	-7.21%	24.77%	-7.65%	35.29%	35.55%	24.60%	-	-
Horiz. %	244.31%	263.28%	211.02%	228.50%	168.90%	124.60%	100.00%	-
EPS	35.76	49.27	31.46	26.36	15.01	16.43	18.70	11.39%
YoY %	-27.42%	56.61%	19.35%	75.62%	-8.64%	-12.14%	-	-
Horiz. %	191.23%	263.48%	168.24%	140.96%	80.27%	87.86%	100.00%	-
DPS	25.99	22.82	10.30	18.64	13.54	10.08	4.69	32.99%
YoY %	13.89%	121.55%	-44.74%	37.67%	34.33%	114.93%	-	-
Horiz. %	554.16%	486.57%	219.62%	397.44%	288.70%	214.93%	100.00%	-
NAPS	3.0568	2.85	2.2167	2.0572	1.8358	1.6679	1.4163	13.66%
YoY %	7.26%	28.57%	7.75%	12.06%	10.07%	17.76%	-	-
Horiz. %	215.83%	201.23%	156.51%	145.25%	129.62%	117.76%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	5.95	6.00	6.30	3.78	2.43	2.55	3.97	-
P/RPS	0.59	0.54	0.34	0.18	0.16	0.21	0.24	16.15%
YoY %	9.26%	58.82%	88.89%	12.50%	-23.81%	-12.50%	-	-
Horiz. %	245.83%	225.00%	141.67%	75.00%	66.67%	87.50%	100.00%	-
P/EPS	15.63	11.23	8.88	6.22	7.00	6.26	5.01	20.85%
YoY %	39.18%	26.46%	42.77%	-11.14%	11.82%	24.95%	-	-
Horiz. %	311.98%	224.15%	177.25%	124.15%	139.72%	124.95%	100.00%	-
EY	6.40	8.90	11.26	16.08	14.28	15.98	19.96	-17.25%
YoY %	-28.09%	-20.96%	-29.98%	12.61%	-10.64%	-19.94%	-	-
Horiz. %	32.06%	44.59%	56.41%	80.56%	71.54%	80.06%	100.00%	-
DY	4.71	4.12	3.69	11.38	12.88	9.80	5.04	-1.12%
YoY %	14.32%	11.65%	-67.57%	-11.65%	31.43%	94.44%	-	-
Horiz. %	93.45%	81.75%	73.21%	225.79%	255.56%	194.44%	100.00%	-
P/NAPS	1.83	1.94	1.26	0.80	0.57	0.62	0.66	18.50%
YoY %	-5.67%	53.97%	57.50%	40.35%	-8.06%	-6.06%	-	-
Horiz. %	277.27%	293.94%	190.91%	121.21%	86.36%	93.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	20/08/08	17/08/07	17/08/06	11/08/05	05/08/04	13/08/03	-
Price	6.15	5.85	6.60	3.67	2.58	2.67	4.53	-
P/RPS	0.61	0.52	0.36	0.18	0.17	0.22	0.27	14.53%
YoY %	17.31%	44.44%	100.00%	5.88%	-22.73%	-18.52%	-	-
Horiz. %	225.93%	192.59%	133.33%	66.67%	62.96%	81.48%	100.00%	-
P/EPS	16.15	10.95	9.30	6.04	7.43	6.55	5.72	18.86%
YoY %	47.49%	17.74%	53.97%	-18.71%	13.44%	14.51%	-	-
Horiz. %	282.34%	191.43%	162.59%	105.59%	129.90%	114.51%	100.00%	-
EY	6.19	9.13	10.75	16.56	13.45	15.26	17.49	-15.88%
YoY %	-32.20%	-15.07%	-35.08%	23.12%	-11.86%	-12.75%	-	-
Horiz. %	35.39%	52.20%	61.46%	94.68%	76.90%	87.25%	100.00%	-
DY	4.55	4.23	3.52	11.72	12.13	9.36	4.42	0.48%
YoY %	7.57%	20.17%	-69.97%	-3.38%	29.59%	111.76%	-	-
Horiz. %	102.94%	95.70%	79.64%	265.16%	274.43%	211.76%	100.00%	-
P/NAPS	1.89	1.89	1.32	0.77	0.61	0.65	0.76	16.38%
YoY %	0.00%	43.18%	71.43%	26.23%	-6.15%	-14.47%	-	-
Horiz. %	248.68%	248.68%	173.68%	101.32%	80.26%	85.53%	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