[UMW] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 13.73%

YoY- 19.34%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	12,105,221	11,147,163	12,012,769	9,627,900	10,425,762	7,706,179	5,685,143	13.41%
YoY %	8.59%	-7.21%	24.77%	-7.65%	35.29%	35.55%	-	-
Horiz. %	212.93%	196.08%	211.30%	169.35%	183.39%	135.55%	100.00%	-
PBT	1,284,659	937,994	1,196,080	709,343	773,520	396,794	415,001	20.71%
YoY %	36.96%	-21.58%	68.62%	-8.30%	94.94%	-4.39%	-	-
Horiz. %	309.56%	226.02%	288.21%	170.93%	186.39%	95.61%	100.00%	-
Tax	-303,731	-225,786	-288,009	-134,932	-193,988	-137,289	-223,071	5.27%
YoY %	-34.52%	21.60%	-113.45%	30.44%	-41.30%	38.46%	-	-
Horiz. %	136.16%	101.22%	129.11%	60.49%	86.96%	61.54%	100.00%	-
NP	980,928	712,208	908,071	574,411	579,532	259,505	191,930	31.22%
YoY %	37.73%	-21.57%	58.09%	-0.88%	123.32%	35.21%	-	-
Horiz. %	511.09%	371.08%	473.13%	299.28%	301.95%	135.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	581,559	417,733	575,581	367,514	307,968	175,371	191,930	20.28%
YoY %	39.22%	-27.42%	56.61%	19.34%	75.61%	-8.63%	-	-
Horiz. %	303.01%	217.65%	299.89%	191.48%	160.46%	91.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.64%	24.07%	24.08%	19.02%	25.08%	34.60%	53.75%	-
YoY %	-1.79%	-0.04%	26.60%	-24.16%	-27.51%	-35.63%	-	-
Horiz. %	43.98%	44.78%	44.80%	35.39%	46.66%	64.37%	100.00%	-
Total Cost	11,124,293	10,434,955	11,104,698	9,053,489	9,846,230	7,446,674	5,493,213	12.47%
YoY %	6.61%	-6.03%	22.66%	-8.05%	32.22%	35.56%	-	-
Horiz. %	202.51%	189.96%	202.15%	164.81%	179.24%	135.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,091,829	3,571,213	3,329,630	2,589,810	2,403,471	2,144,802	1,948,562	13.15%
YoY %	14.58%	7.26%	28.57%	7.75%	12.06%	10.07%	-	-
Horiz. %	209.99%	183.27%	170.88%	132.91%	123.35%	110.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	267,268	303,679	266,556	120,310	217,732	158,178	117,724	14.63%
YoY %	-11.99%	13.93%	121.56%	-44.74%	37.65%	34.36%	-	-
Horiz. %	227.03%	257.96%	226.42%	102.20%	184.95%	134.36%	100.00%	-
Div Payout %	45.96%	72.70%	46.31%	32.74%	70.70%	90.20%	61.34%	-
YoY %	-36.78%	56.99%	41.45%	-53.69%	-21.62%	47.05%	-	-
Horiz. %	74.93%	118.52%	75.50%	53.37%	115.26%	147.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	4,091,829	3,571,213	3,329,630	2,589,810	2,403,471	2,144,802	1,948,562	13.15%
YoY %	14.58%	7.26%	28.57%	7.75%	12.06%	10.07%	-	-
Horiz. %	209.99%	183.27%	170.88%	132.91%	123.35%	110.07%	100.00%	-
NOSH	1,129,653	1,097,113	1,077,585	517,962	506,815	505,277	470,951	15.69%
YoY %	2.97%	1.81%	108.04%	2.20%	0.30%	7.29%	-	-
Horiz. %	239.87%	232.96%	228.81%	109.98%	107.62%	107.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.10%	6.39%	7.56%	5.97%	5.56%	3.37%	3.38%	-
YoY %	26.76%	-15.48%	26.63%	7.37%	64.99%	-0.30%	-	-
Horiz. %	239.64%	189.05%	223.67%	176.63%	164.50%	99.70%	100.00%	-
ROE	14.21%	11.70%	17.29%	14.19%	12.81%	8.18%	9.85%	-
YoY %	21.45%	-32.33%	21.85%	10.77%	56.60%	-16.95%	-	-
Horiz. %	144.26%	118.78%	175.53%	144.06%	130.05%	83.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	1,071.59	1,016.04	1,114.79	1,858.80	2,057.11	1,525.14	1,207.16	-1.96%
YoY %	5.47%	-8.86%	-40.03%	-9.64%	34.88%	26.34%	-	-
Horiz. %	88.77%	84.17%	92.35%	153.98%	170.41%	126.34%	100.00%	-
EPS	51.48	38.08	53.41	70.95	60.77	34.71	40.75	3.97%
YoY %	35.19%	-28.70%	-24.72%	16.75%	75.08%	-14.82%	-	-
Horiz. %	126.33%	93.45%	131.07%	174.11%	149.13%	85.18%	100.00%	-
DPS	23.66	28.00	24.74	23.23	43.00	31.31	25.00	-0.91%
YoY %	-15.50%	13.18%	6.50%	-45.98%	37.34%	25.24%	-	-
Horiz. %	94.64%	112.00%	98.96%	92.92%	172.00%	125.24%	100.00%	-
NAPS	3.6222	3.2551	3.0899	5.00	4.7423	4.2448	4.1375	-2.19%
YoY %	11.28%	5.35%	-38.20%	5.43%	11.72%	2.59%	-	-
Horiz. %	87.55%	78.67%	74.68%	120.85%	114.62%	102.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,962
RPS	1,036.15	954.14	1,028.23	824.10	892.39	659.61	486.62	13.41%
YoY %	8.60%	-7.21%	24.77%	-7.65%	35.29%	35.55%	-	-
Horiz. %	212.93%	196.07%	211.30%	169.35%	183.39%	135.55%	100.00%	-
EPS	49.78	35.76	49.27	31.46	26.36	15.01	16.43	20.28%
YoY %	39.21%	-27.42%	56.61%	19.35%	75.62%	-8.64%	-	-
Horiz. %	302.98%	217.65%	299.88%	191.48%	160.44%	91.36%	100.00%	-
DPS	22.88	25.99	22.82	10.30	18.64	13.54	10.08	14.63%
YoY %	-11.97%	13.89%	121.55%	-44.74%	37.67%	34.33%	-	-
Horiz. %	226.98%	257.84%	226.39%	102.18%	184.92%	134.33%	100.00%	-
NAPS	3.5024	3.0568	2.85	2.2167	2.0572	1.8358	1.6679	13.15%
YoY %	14.58%	7.26%	28.57%	7.75%	12.06%	10.07%	-	-
Horiz. %	209.99%	183.27%	170.87%	132.90%	123.34%	110.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.33	5.95	6.00	6.30	3.78	2.43	2.55	-
P/RPS	0.59	0.59	0.54	0.34	0.18	0.16	0.21	18.77%
YoY %	0.00%	9.26%	58.82%	88.89%	12.50%	-23.81%	-	-
Horiz. %	280.95%	280.95%	257.14%	161.90%	85.71%	76.19%	100.00%	-
P/EPS	12.30	15.63	11.23	8.88	6.22	7.00	6.26	11.90%
YoY %	-21.31%	39.18%	26.46%	42.77%	-11.14%	11.82%	-	-
Horiz. %	196.49%	249.68%	179.39%	141.85%	99.36%	111.82%	100.00%	-
EY	8.13	6.40	8.90	11.26	16.08	14.28	15.98	-10.64%
YoY %	27.03%	-28.09%	-20.96%	-29.98%	12.61%	-10.64%	-	-
Horiz. %	50.88%	40.05%	55.69%	70.46%	100.63%	89.36%	100.00%	-
DY	3.74	4.71	4.12	3.69	11.38	12.88	9.80	-14.82%
YoY %	-20.59%	14.32%	11.65%	-67.57%	-11.65%	31.43%	-	-
Horiz. %	38.16%	48.06%	42.04%	37.65%	116.12%	131.43%	100.00%	-
P/NAPS	1.75	1.83	1.94	1.26	0.80	0.57	0.62	18.87%
YoY %	-4.37%	-5.67%	53.97%	57.50%	40.35%	-8.06%	-	-
Horiz. %	282.26%	295.16%	312.90%	203.23%	129.03%	91.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	21/08/09	20/08/08	17/08/07	17/08/06	11/08/05	05/08/04	-
Price	6.43	6.15	5.85	6.60	3.67	2.58	2.67	-
P/RPS	0.60	0.61	0.52	0.36	0.18	0.17	0.22	18.19%
YoY %	-1.64%	17.31%	44.44%	100.00%	5.88%	-22.73%	-	-
Horiz. %	272.73%	277.27%	236.36%	163.64%	81.82%	77.27%	100.00%	-
P/EPS	12.49	16.15	10.95	9.30	6.04	7.43	6.55	11.35%
YoY %	-22.66%	47.49%	17.74%	53.97%	-18.71%	13.44%	-	-
Horiz. %	190.69%	246.56%	167.18%	141.98%	92.21%	113.44%	100.00%	-
EY	8.01	6.19	9.13	10.75	16.56	13.45	15.26	-10.18%
YoY %	29.40%	-32.20%	-15.07%	-35.08%	23.12%	-11.86%	-	-
Horiz. %	52.49%	40.56%	59.83%	70.45%	108.52%	88.14%	100.00%	-
DY	3.68	4.55	4.23	3.52	11.72	12.13	9.36	-14.40%
YoY %	-19.12%	7.57%	20.17%	-69.97%	-3.38%	29.59%	-	-
Horiz. %	39.32%	48.61%	45.19%	37.61%	125.21%	129.59%	100.00%	-
P/NAPS	1.78	1.89	1.89	1.32	0.77	0.61	0.65	18.27%
YoY %	-5.82%	0.00%	43.18%	71.43%	26.23%	-6.15%	-	-
Horiz. %	273.85%	290.77%	290.77%	203.08%	118.46%	93.85%	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 - 09 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

MYEG

MY E.G. SERVICES BHD

322

PTRANS

PERAK TRANSIT BERHAD

307

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

302

VSTECS

VSTECS BERHAD

263

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

PBBANK

PUBLIC BANK BHD

207

DNEX

DAGANG NEXCHANGE BERHAD

188

SNS

SNS NETWORK TECHNOLOGY BERHAD

187

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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