[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

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

PTRANS

PERAK TRANSIT BERHAD

413

MPI

MALAYSIAN PACIFIC INDUSTRIES

405

HLIND

HONG LEONG INDUSTRIES BHD

400

MYEG

MY E.G. SERVICES BHD

397

VSTECS

VSTECS BERHAD

367

YTLPOWR

YTL POWER INTERNATIONAL BHD

341

SNS

SNS NETWORK TECHNOLOGY BERHAD

275

PBBANK

PUBLIC BANK BHD

267

DNEX

DAGANG NEXCHANGE BERHAD

263

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