[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 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