[UMW] YoY TTM 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- 2.27%

YoY- 40.58%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	10,618,639	12,569,230	9,869,283	10,149,324	8,956,352	5,820,365	4,877,803	13.82%
YoY %	-15.52%	27.36%	-2.76%	13.32%	53.88%	19.32%	-	-
Horiz. %	217.69%	257.68%	202.33%	208.07%	183.61%	119.32%	100.00%	-
PBT	872,387	1,317,243	738,700	774,386	516,037	367,580	465,774	11.01%
YoY %	-33.77%	78.32%	-4.61%	50.06%	40.39%	-21.08%	-	-
Horiz. %	187.30%	282.81%	158.60%	166.26%	110.79%	78.92%	100.00%	-
Tax	-195,669	-340,844	-139,305	-183,039	-134,084	-204,634	-254,226	-4.26%
YoY %	42.59%	-144.67%	23.89%	-36.51%	34.48%	19.51%	-	-
Horiz. %	76.97%	134.07%	54.80%	72.00%	52.74%	80.49%	100.00%	-
NP	676,718	976,399	599,395	591,347	381,953	162,946	211,548	21.36%
YoY %	-30.69%	62.90%	1.36%	54.82%	134.40%	-22.97%	-	-
Horiz. %	319.89%	461.55%	283.34%	279.53%	180.55%	77.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	391,015	589,118	418,026	314,966	224,048	162,946	211,548	10.77%
YoY %	-33.63%	40.93%	32.72%	40.58%	37.50%	-22.97%	-	-
Horiz. %	184.84%	278.48%	197.60%	148.89%	105.91%	77.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	25.88%	18.86%	23.64%	25.98%	55.67%	54.58%	-
YoY %	-13.33%	37.22%	-20.22%	-9.01%	-53.33%	2.00%	-	-
Horiz. %	41.10%	47.42%	34.55%	43.31%	47.60%	102.00%	100.00%	-
Total Cost	9,941,921	11,592,831	9,269,888	9,557,977	8,574,399	5,657,419	4,666,255	13.42%
YoY %	-14.24%	25.06%	-3.01%	11.47%	51.56%	21.24%	-	-
Horiz. %	213.06%	248.44%	198.66%	204.83%	183.75%	121.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,657,591	3,380,563	2,610,112	2,447,236	2,184,419	1,949,744	1,658,464	14.07%
YoY %	8.19%	29.52%	6.66%	12.03%	12.04%	17.56%	-	-
Horiz. %	220.54%	203.84%	157.38%	147.56%	131.71%	117.56%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	250,713	343,195	151,632	192,435	140,952	111,876	75,815	22.03%
YoY %	-26.95%	126.33%	-21.20%	36.53%	25.99%	47.56%	-	-
Horiz. %	330.69%	452.67%	200.00%	253.82%	185.92%	147.56%	100.00%	-
Div Payout %	64.12%	58.26%	36.27%	61.10%	62.91%	68.66%	35.84%	-
YoY %	10.06%	60.63%	-40.64%	-2.88%	-8.37%	91.57%	-	-
Horiz. %	178.91%	162.56%	101.20%	170.48%	175.53%	191.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	3,657,591	3,380,563	2,610,112	2,447,236	2,184,419	1,949,744	1,658,464	14.07%
YoY %	8.19%	29.52%	6.66%	12.03%	12.04%	17.56%	-	-
Horiz. %	220.54%	203.84%	157.38%	147.56%	131.71%	117.56%	100.00%	-
NOSH	1,099,895	1,079,603	522,022	506,905	505,945	472,482	276,410	25.85%
YoY %	1.88%	106.81%	2.98%	0.19%	7.08%	70.94%	-	-
Horiz. %	397.92%	390.58%	188.86%	183.39%	183.04%	170.94%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.37%	7.77%	6.07%	5.83%	4.26%	2.80%	4.34%	-
YoY %	-18.02%	28.01%	4.12%	36.85%	52.14%	-35.48%	-	-
Horiz. %	146.77%	179.03%	139.86%	134.33%	98.16%	64.52%	100.00%	-
ROE	10.69%	17.43%	16.02%	12.87%	10.26%	8.36%	12.76%	-
YoY %	-38.67%	8.80%	24.48%	25.44%	22.73%	-34.48%	-	-
Horiz. %	83.78%	136.60%	125.55%	100.86%	80.41%	65.52%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	965.42	1,164.24	1,890.59	2,002.21	1,770.22	1,231.87	1,764.69	-9.55%
YoY %	-17.08%	-38.42%	-5.57%	13.11%	43.70%	-30.19%	-	-
Horiz. %	54.71%	65.97%	107.13%	113.46%	100.31%	69.81%	100.00%	-
EPS	35.55	54.57	80.08	62.14	44.28	34.49	76.53	-11.98%
YoY %	-34.85%	-31.86%	28.87%	40.33%	28.39%	-54.93%	-	-
Horiz. %	46.45%	71.31%	104.64%	81.20%	57.86%	45.07%	100.00%	-
DPS	23.00	31.79	29.05	38.00	27.86	23.68	27.50	-2.93%
YoY %	-27.65%	9.43%	-23.55%	36.40%	17.65%	-13.89%	-	-
Horiz. %	83.64%	115.60%	105.64%	138.18%	101.31%	86.11%	100.00%	-
NAPS	3.3254	3.1313	5.00	4.8278	4.3175	4.1266	6.00	-9.35%
YoY %	6.20%	-37.37%	3.57%	11.82%	4.63%	-31.22%	-	-
Horiz. %	55.42%	52.19%	83.33%	80.46%	71.96%	68.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 506,905
RPS	908.90	1,075.86	844.76	868.73	766.62	498.19	417.52	13.82%
YoY %	-15.52%	27.36%	-2.76%	13.32%	53.88%	19.32%	-	-
Horiz. %	217.69%	257.68%	202.33%	208.07%	183.61%	119.32%	100.00%	-
EPS	33.47	50.43	35.78	26.96	19.18	13.95	18.11	10.76%
YoY %	-33.63%	40.94%	32.72%	40.56%	37.49%	-22.97%	-	-
Horiz. %	184.82%	278.46%	197.57%	148.87%	105.91%	77.03%	100.00%	-
DPS	21.46	29.38	12.98	16.47	12.06	9.58	6.49	22.03%
YoY %	-26.96%	126.35%	-21.19%	36.57%	25.89%	47.61%	-	-
Horiz. %	330.66%	452.70%	200.00%	253.78%	185.82%	147.61%	100.00%	-
NAPS	3.1307	2.8936	2.2341	2.0947	1.8698	1.6689	1.4196	14.07%
YoY %	8.19%	29.52%	6.65%	12.03%	12.04%	17.56%	-	-
Horiz. %	220.53%	203.83%	157.38%	147.56%	131.71%	117.56%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
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	0.65	0.50	0.37	0.18	0.16	0.21	0.26	16.48%
YoY %	30.00%	35.14%	105.56%	12.50%	-23.81%	-19.23%	-	-
Horiz. %	250.00%	192.31%	142.31%	69.23%	61.54%	80.77%	100.00%	-
P/EPS	17.69	10.63	8.80	5.83	6.28	7.54	5.95	19.89%
YoY %	66.42%	20.80%	50.94%	-7.17%	-16.71%	26.72%	-	-
Horiz. %	297.31%	178.66%	147.90%	97.98%	105.55%	126.72%	100.00%	-
EY	5.65	9.41	11.36	17.16	15.93	13.26	16.82	-16.61%
YoY %	-39.96%	-17.17%	-33.80%	7.72%	20.14%	-21.17%	-	-
Horiz. %	33.59%	55.95%	67.54%	102.02%	94.71%	78.83%	100.00%	-
DY	3.66	5.48	4.12	10.50	10.02	9.11	6.04	-8.00%
YoY %	-33.21%	33.01%	-60.76%	4.79%	9.99%	50.83%	-	-
Horiz. %	60.60%	90.73%	68.21%	173.84%	165.89%	150.83%	100.00%	-
P/NAPS	1.89	1.85	1.41	0.75	0.64	0.63	0.76	16.38%
YoY %	2.16%	31.21%	88.00%	17.19%	1.59%	-17.11%	-	-
Horiz. %	248.68%	243.42%	185.53%	98.68%	84.21%	82.89%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
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	0.65	0.46	0.40	0.19	0.16	0.21	0.17	25.02%
YoY %	41.30%	15.00%	110.53%	18.75%	-23.81%	23.53%	-	-
Horiz. %	382.35%	270.59%	235.29%	111.76%	94.12%	123.53%	100.00%	-
P/EPS	17.75	9.90	9.37	6.12	6.55	7.60	3.96	28.37%
YoY %	79.29%	5.66%	53.10%	-6.56%	-13.82%	91.92%	-	-
Horiz. %	448.23%	250.00%	236.62%	154.55%	165.40%	191.92%	100.00%	-
EY	5.63	10.11	10.68	16.35	15.27	13.16	25.26	-22.11%
YoY %	-44.31%	-5.34%	-34.68%	7.07%	16.03%	-47.90%	-	-
Horiz. %	22.29%	40.02%	42.28%	64.73%	60.45%	52.10%	100.00%	-
DY	3.65	5.89	3.87	10.00	9.61	9.04	9.08	-14.07%
YoY %	-38.03%	52.20%	-61.30%	4.06%	6.31%	-0.44%	-	-
Horiz. %	40.20%	64.87%	42.62%	110.13%	105.84%	99.56%	100.00%	-
P/NAPS	1.90	1.72	1.50	0.79	0.67	0.63	0.51	24.48%
YoY %	10.47%	14.67%	89.87%	17.91%	6.35%	23.53%	-	-
Horiz. %	372.55%	337.25%	294.12%	154.90%	131.37%	123.53%	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

393

MPI

MALAYSIAN PACIFIC INDUSTRIES

393

MYEG

MY E.G. SERVICES BHD

391

HLIND

HONG LEONG INDUSTRIES BHD

384

VSTECS

VSTECS BERHAD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

SNS

SNS NETWORK TECHNOLOGY BERHAD

277

PBBANK

PUBLIC BANK BHD

260

DNEX

DAGANG NEXCHANGE BERHAD

253

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