[UMW] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -6.4%

YoY- -33.63%

Quarter Report

3qtr2009Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	15,223,154	13,496,793	12,394,846	10,618,639	12,569,230	9,869,283	10,149,324	6.98%
YoY %	12.79%	8.89%	16.73%	-15.52%	27.36%	-2.76%	-	-
Horiz. %	149.99%	132.98%	122.12%	104.62%	123.84%	97.24%	100.00%	-
PBT	1,899,314	1,240,150	1,337,407	872,387	1,317,243	738,700	774,386	16.11%
YoY %	53.15%	-7.27%	53.30%	-33.77%	78.32%	-4.61%	-	-
Horiz. %	245.27%	160.15%	172.71%	112.66%	170.10%	95.39%	100.00%	-
Tax	-474,650	-372,253	-319,297	-195,669	-340,844	-139,305	-183,039	17.19%
YoY %	-27.51%	-16.59%	-63.18%	42.59%	-144.67%	23.89%	-	-
Horiz. %	259.32%	203.37%	174.44%	106.90%	186.21%	76.11%	100.00%	-
NP	1,424,664	867,897	1,018,110	676,718	976,399	599,395	591,347	15.76%
YoY %	64.15%	-14.75%	50.45%	-30.69%	62.90%	1.36%	-	-
Horiz. %	240.92%	146.77%	172.17%	114.44%	165.11%	101.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	827,503	434,675	605,015	391,015	589,118	418,026	314,966	17.45%
YoY %	90.37%	-28.15%	54.73%	-33.63%	40.93%	32.72%	-	-
Horiz. %	262.73%	138.01%	192.09%	124.15%	187.04%	132.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	30.02%	23.87%	22.43%	25.88%	18.86%	23.64%	-
YoY %	-16.76%	25.76%	6.42%	-13.33%	37.22%	-20.22%	-	-
Horiz. %	105.71%	126.99%	100.97%	94.88%	109.48%	79.78%	100.00%	-
Total Cost	13,798,490	12,628,896	11,376,736	9,941,921	11,592,831	9,269,888	9,557,977	6.30%
YoY %	9.26%	11.01%	14.43%	-14.24%	25.06%	-3.01%	-	-
Horiz. %	144.37%	132.13%	119.03%	104.02%	121.29%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,772,714	3,497,636	4,076,743	3,657,591	3,380,563	2,610,112	2,447,236	11.76%
YoY %	36.46%	-14.21%	11.46%	8.19%	29.52%	6.66%	-	-
Horiz. %	195.02%	142.92%	166.59%	149.46%	138.14%	106.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	378,676	347,924	365,411	250,713	343,195	151,632	192,435	11.93%
YoY %	8.84%	-4.79%	45.75%	-26.95%	126.33%	-21.20%	-	-
Horiz. %	196.78%	180.80%	189.89%	130.28%	178.34%	78.80%	100.00%	-
Div Payout %	45.76%	80.04%	60.40%	64.12%	58.26%	36.27%	61.10%	-
YoY %	-42.83%	32.52%	-5.80%	10.06%	60.63%	-40.64%	-	-
Horiz. %	74.89%	131.00%	98.85%	104.94%	95.35%	59.36%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	4,772,714	3,497,636	4,076,743	3,657,591	3,380,563	2,610,112	2,447,236	11.76%
YoY %	36.46%	-14.21%	11.46%	8.19%	29.52%	6.66%	-	-
Horiz. %	195.02%	142.92%	166.59%	149.46%	138.14%	106.66%	100.00%	-
NOSH	1,168,293	1,165,878	1,134,350	1,099,895	1,079,603	522,022	506,905	14.91%
YoY %	0.21%	2.78%	3.13%	1.88%	106.81%	2.98%	-	-
Horiz. %	230.48%	230.00%	223.78%	216.98%	212.98%	102.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	9.36%	6.43%	8.21%	6.37%	7.77%	6.07%	5.83%	-
YoY %	45.57%	-21.68%	28.89%	-18.02%	28.01%	4.12%	-	-
Horiz. %	160.55%	110.29%	140.82%	109.26%	133.28%	104.12%	100.00%	-
ROE	17.34%	12.43%	14.84%	10.69%	17.43%	16.02%	12.87%	-
YoY %	39.50%	-16.24%	38.82%	-38.67%	8.80%	24.48%	-	-
Horiz. %	134.73%	96.58%	115.31%	83.06%	135.43%	124.48%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	1,303.02	1,157.65	1,092.68	965.42	1,164.24	1,890.59	2,002.21	-6.90%
YoY %	12.56%	5.95%	13.18%	-17.08%	-38.42%	-5.57%	-	-
Horiz. %	65.08%	57.82%	54.57%	48.22%	58.15%	94.43%	100.00%	-
EPS	70.83	37.28	53.34	35.55	54.57	80.08	62.14	2.20%
YoY %	89.99%	-30.11%	50.04%	-34.85%	-31.86%	28.87%	-	-
Horiz. %	113.98%	59.99%	85.84%	57.21%	87.82%	128.87%	100.00%	-
DPS	32.50	29.84	32.21	23.00	31.79	29.05	38.00	-2.56%
YoY %	8.91%	-7.36%	40.04%	-27.65%	9.43%	-23.55%	-	-
Horiz. %	85.53%	78.53%	84.76%	60.53%	83.66%	76.45%	100.00%	-
NAPS	4.0852	3.00	3.5939	3.3254	3.1313	5.00	4.8278	-2.74%
YoY %	36.17%	-16.53%	8.07%	6.20%	-37.37%	3.57%	-	-
Horiz. %	84.62%	62.14%	74.44%	68.88%	64.86%	103.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,099,895
RPS	1,303.02	1,155.26	1,060.94	908.90	1,075.86	844.76	868.73	6.98%
YoY %	12.79%	8.89%	16.73%	-15.52%	27.36%	-2.76%	-	-
Horiz. %	149.99%	132.98%	122.13%	104.62%	123.84%	97.24%	100.00%	-
EPS	70.83	37.21	51.79	33.47	50.43	35.78	26.96	17.44%
YoY %	90.35%	-28.15%	54.74%	-33.63%	40.94%	32.72%	-	-
Horiz. %	262.72%	138.02%	192.10%	124.15%	187.05%	132.72%	100.00%	-
DPS	32.50	29.78	31.28	21.46	29.38	12.98	16.47	11.98%
YoY %	9.13%	-4.80%	45.76%	-26.96%	126.35%	-21.19%	-	-
Horiz. %	197.33%	180.81%	189.92%	130.30%	178.38%	78.81%	100.00%	-
NAPS	4.0852	2.9938	3.4895	3.1307	2.8936	2.2341	2.0947	11.76%
YoY %	36.46%	-14.21%	11.46%	8.19%	29.52%	6.65%	-	-
Horiz. %	195.03%	142.92%	166.59%	149.46%	138.14%	106.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	10.00	6.85	6.77	6.29	5.80	7.05	3.62	-
P/RPS	0.77	0.59	0.62	0.65	0.50	0.37	0.18	27.38%
YoY %	30.51%	-4.84%	-4.62%	30.00%	35.14%	105.56%	-	-
Horiz. %	427.78%	327.78%	344.44%	361.11%	277.78%	205.56%	100.00%	-
P/EPS	14.12	18.37	12.69	17.69	10.63	8.80	5.83	15.86%
YoY %	-23.14%	44.76%	-28.26%	66.42%	20.80%	50.94%	-	-
Horiz. %	242.20%	315.09%	217.67%	303.43%	182.33%	150.94%	100.00%	-
EY	7.08	5.44	7.88	5.65	9.41	11.36	17.16	-13.70%
YoY %	30.15%	-30.96%	39.47%	-39.96%	-17.17%	-33.80%	-	-
Horiz. %	41.26%	31.70%	45.92%	32.93%	54.84%	66.20%	100.00%	-
DY	3.25	4.36	4.76	3.66	5.48	4.12	10.50	-17.73%
YoY %	-25.46%	-8.40%	30.05%	-33.21%	33.01%	-60.76%	-	-
Horiz. %	30.95%	41.52%	45.33%	34.86%	52.19%	39.24%	100.00%	-
P/NAPS	2.45	2.28	1.88	1.89	1.85	1.41	0.75	21.78%
YoY %	7.46%	21.28%	-0.53%	2.16%	31.21%	88.00%	-	-
Horiz. %	326.67%	304.00%	250.67%	252.00%	246.67%	188.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	24/11/11	22/11/10	20/11/09	24/11/08	15/11/07	16/11/06	-
Price	9.94	6.75	6.80	6.31	5.40	7.50	3.80	-
P/RPS	0.76	0.58	0.62	0.65	0.46	0.40	0.19	25.96%
YoY %	31.03%	-6.45%	-4.62%	41.30%	15.00%	110.53%	-	-
Horiz. %	400.00%	305.26%	326.32%	342.11%	242.11%	210.53%	100.00%	-
P/EPS	14.03	18.10	12.75	17.75	9.90	9.37	6.12	14.81%
YoY %	-22.49%	41.96%	-28.17%	79.29%	5.66%	53.10%	-	-
Horiz. %	229.25%	295.75%	208.33%	290.03%	161.76%	153.10%	100.00%	-
EY	7.13	5.52	7.84	5.63	10.11	10.68	16.35	-12.90%
YoY %	29.17%	-29.59%	39.25%	-44.31%	-5.34%	-34.68%	-	-
Horiz. %	43.61%	33.76%	47.95%	34.43%	61.83%	65.32%	100.00%	-
DY	3.27	4.42	4.74	3.65	5.89	3.87	10.00	-16.98%
YoY %	-26.02%	-6.75%	29.86%	-38.03%	52.20%	-61.30%	-	-
Horiz. %	32.70%	44.20%	47.40%	36.50%	58.90%	38.70%	100.00%	-
P/NAPS	2.43	2.25	1.89	1.90	1.72	1.50	0.79	20.57%
YoY %	8.00%	19.05%	-0.53%	10.47%	14.67%	89.87%	-	-
Horiz. %	307.59%	284.81%	239.24%	240.51%	217.72%	189.87%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

289

MPI

MALAYSIAN PACIFIC INDUSTRIES

281

PTRANS

PERAK TRANSIT BERHAD

260

JCY

JCY INTERNATIONAL BERHAD

174

NOTION

NOTION VTEC BHD

154

GENTING

GENTING BHD

139

YTLPOWR

YTL POWER INTERNATIONAL BHD

127

DUFU

DUFU TECHNOLOGY CORP. BHD

121

DSONIC

DATASONIC GROUP BERHAD

113

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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