[UMW] YoY TTM Result on 31-Dec-2007 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 12.23%

YoY- 53.36%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	12,820,229	10,720,861	12,769,581	9,976,151	9,950,488	9,905,698	6,249,818	12.71%
YoY %	19.58%	-16.04%	28.00%	0.26%	0.45%	58.50%	-	-
Horiz. %	205.13%	171.54%	204.32%	159.62%	159.21%	158.50%	100.00%	-
PBT	1,313,219	846,504	1,276,685	856,276	754,281	656,860	345,699	24.89%
YoY %	55.13%	-33.70%	49.10%	13.52%	14.83%	90.01%	-	-
Horiz. %	379.87%	244.87%	369.31%	247.69%	218.19%	190.01%	100.00%	-
Tax	-340,398	-199,292	-320,872	-176,966	-169,343	-166,445	-188,445	10.35%
YoY %	-70.80%	37.89%	-81.32%	-4.50%	-1.74%	11.67%	-	-
Horiz. %	180.64%	105.76%	170.27%	93.91%	89.86%	88.33%	100.00%	-
NP	972,821	647,212	955,813	679,310	584,938	490,415	157,254	35.47%
YoY %	50.31%	-32.29%	40.70%	16.13%	19.27%	211.86%	-	-
Horiz. %	618.63%	411.57%	607.81%	431.98%	371.97%	311.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	526,903	382,395	565,838	469,147	305,904	276,184	157,254	22.31%
YoY %	37.79%	-32.42%	20.61%	53.36%	10.76%	75.63%	-	-
Horiz. %	335.06%	243.17%	359.82%	298.34%	194.53%	175.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.92%	23.54%	25.13%	20.67%	22.45%	25.34%	54.51%	-
YoY %	10.11%	-6.33%	21.58%	-7.93%	-11.40%	-53.51%	-	-
Horiz. %	47.55%	43.18%	46.10%	37.92%	41.19%	46.49%	100.00%	-
Total Cost	11,847,408	10,073,649	11,813,768	9,296,841	9,365,550	9,415,283	6,092,564	11.71%
YoY %	17.61%	-14.73%	27.07%	-0.73%	-0.53%	54.54%	-	-
Horiz. %	194.46%	165.34%	193.90%	152.59%	153.72%	154.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,416,851	3,310,287	3,247,297	2,628,467	2,537,573	2,328,143	2,009,428	9.24%
YoY %	3.22%	1.94%	23.54%	3.58%	9.00%	15.86%	-	-
Horiz. %	170.04%	164.74%	161.60%	130.81%	126.28%	115.86%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	340,134	220,130	399,490	156,714	157,207	192,199	95,018	23.67%
YoY %	54.52%	-44.90%	154.92%	-0.31%	-18.21%	102.28%	-	-
Horiz. %	357.97%	231.67%	420.44%	164.93%	165.45%	202.28%	100.00%	-
Div Payout %	64.55%	57.57%	70.60%	33.40%	51.39%	69.59%	60.42%	-
YoY %	12.12%	-18.46%	111.38%	-35.01%	-26.15%	15.18%	-	-
Horiz. %	106.84%	95.28%	116.85%	55.28%	85.05%	115.18%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	3,416,851	3,310,287	3,247,297	2,628,467	2,537,573	2,328,143	2,009,428	9.24%
YoY %	3.22%	1.94%	23.54%	3.58%	9.00%	15.86%	-	-
Horiz. %	170.04%	164.74%	161.60%	130.81%	126.28%	115.86%	100.00%	-
NOSH	1,138,950	1,103,429	1,082,432	537,711	507,514	506,063	477,230	15.59%
YoY %	3.22%	1.94%	101.30%	5.95%	0.29%	6.04%	-	-
Horiz. %	238.66%	231.22%	226.82%	112.67%	106.35%	106.04%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	7.59%	6.04%	7.49%	6.81%	5.88%	4.95%	2.52%	-
YoY %	25.66%	-19.36%	9.99%	15.82%	18.79%	96.43%	-	-
Horiz. %	301.19%	239.68%	297.22%	270.24%	233.33%	196.43%	100.00%	-
ROE	15.42%	11.55%	17.42%	17.85%	12.05%	11.86%	7.83%	-
YoY %	33.51%	-33.70%	-2.41%	48.13%	1.60%	51.47%	-	-
Horiz. %	196.93%	147.51%	222.48%	227.97%	153.90%	151.47%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	1,125.62	971.59	1,179.71	1,897.71	1,960.63	1,957.40	1,309.60	-2.49%
YoY %	15.85%	-17.64%	-37.84%	-3.21%	0.17%	49.47%	-	-
Horiz. %	85.95%	74.19%	90.08%	144.91%	149.71%	149.47%	100.00%	-
EPS	46.26	34.66	52.27	89.24	60.27	54.58	32.95	5.81%
YoY %	33.47%	-33.69%	-41.43%	48.07%	10.43%	65.64%	-	-
Horiz. %	140.39%	105.19%	158.63%	270.83%	182.91%	165.64%	100.00%	-
DPS	30.00	20.00	37.00	29.81	31.00	38.00	20.00	6.98%
YoY %	50.00%	-45.95%	24.12%	-3.84%	-18.42%	90.00%	-	-
Horiz. %	150.00%	100.00%	185.00%	149.05%	155.00%	190.00%	100.00%	-
NAPS	3.00	3.00	3.00	5.00	5.00	4.6005	4.2106	-5.49%
YoY %	0.00%	0.00%	-40.00%	0.00%	8.68%	9.26%	-	-
Horiz. %	71.25%	71.25%	71.25%	118.75%	118.75%	109.26%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 537,711
RPS	1,097.35	917.65	1,093.01	853.91	851.71	847.88	534.95	12.71%
YoY %	19.58%	-16.04%	28.00%	0.26%	0.45%	58.50%	-	-
Horiz. %	205.13%	171.54%	204.32%	159.62%	159.21%	158.50%	100.00%	-
EPS	45.10	32.73	48.43	40.16	26.18	23.64	13.46	22.31%
YoY %	37.79%	-32.42%	20.59%	53.40%	10.74%	75.63%	-	-
Horiz. %	335.07%	243.16%	359.81%	298.37%	194.50%	175.63%	100.00%	-
DPS	29.11	18.84	34.19	13.41	13.46	16.45	8.13	23.67%
YoY %	54.51%	-44.90%	154.96%	-0.37%	-18.18%	102.34%	-	-
Horiz. %	358.06%	231.73%	420.54%	164.94%	165.56%	202.34%	100.00%	-
NAPS	2.9247	2.8334	2.7795	2.2498	2.172	1.9928	1.72	9.24%
YoY %	3.22%	1.94%	23.54%	3.58%	8.99%	15.86%	-	-
Horiz. %	170.04%	164.73%	161.60%	130.80%	126.28%	115.86%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	7.02	6.35	5.15	7.80	3.85	2.95	2.55	-
P/RPS	0.62	0.65	0.44	0.41	0.20	0.15	0.19	21.77%
YoY %	-4.62%	47.73%	7.32%	105.00%	33.33%	-21.05%	-	-
Horiz. %	326.32%	342.11%	231.58%	215.79%	105.26%	78.95%	100.00%	-
P/EPS	15.17	18.32	9.85	8.74	6.39	5.41	7.74	11.86%
YoY %	-17.19%	85.99%	12.70%	36.78%	18.11%	-30.10%	-	-
Horiz. %	195.99%	236.69%	127.26%	112.92%	82.56%	69.90%	100.00%	-
EY	6.59	5.46	10.15	11.44	15.66	18.50	12.92	-10.60%
YoY %	20.70%	-46.21%	-11.28%	-26.95%	-15.35%	43.19%	-	-
Horiz. %	51.01%	42.26%	78.56%	88.54%	121.21%	143.19%	100.00%	-
DY	4.27	3.15	7.18	3.82	8.05	12.88	7.84	-9.62%
YoY %	35.56%	-56.13%	87.96%	-52.55%	-37.50%	64.29%	-	-
Horiz. %	54.46%	40.18%	91.58%	48.72%	102.68%	164.29%	100.00%	-
P/NAPS	2.34	2.12	1.72	1.56	0.77	0.64	0.61	25.10%
YoY %	10.38%	23.26%	10.26%	102.60%	20.31%	4.92%	-	-
Horiz. %	383.61%	347.54%	281.97%	255.74%	126.23%	104.92%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	23/02/10	25/02/09	28/02/08	27/02/07	21/03/06	24/02/05	-
Price	7.10	6.18	5.45	6.80	4.75	3.58	2.50	-
P/RPS	0.63	0.64	0.46	0.36	0.24	0.18	0.19	22.10%
YoY %	-1.56%	39.13%	27.78%	50.00%	33.33%	-5.26%	-	-
Horiz. %	331.58%	336.84%	242.11%	189.47%	126.32%	94.74%	100.00%	-
P/EPS	15.35	17.83	10.43	7.62	7.88	6.56	7.59	12.44%
YoY %	-13.91%	70.95%	36.88%	-3.30%	20.12%	-13.57%	-	-
Horiz. %	202.24%	234.91%	137.42%	100.40%	103.82%	86.43%	100.00%	-
EY	6.52	5.61	9.59	13.12	12.69	15.24	13.18	-11.06%
YoY %	16.22%	-41.50%	-26.91%	3.39%	-16.73%	15.63%	-	-
Horiz. %	49.47%	42.56%	72.76%	99.54%	96.28%	115.63%	100.00%	-
DY	4.23	3.24	6.79	4.38	6.53	10.61	8.00	-10.07%
YoY %	30.56%	-52.28%	55.02%	-32.92%	-38.45%	32.62%	-	-
Horiz. %	52.88%	40.50%	84.88%	54.75%	81.62%	132.62%	100.00%	-
P/NAPS	2.37	2.06	1.82	1.36	0.95	0.78	0.59	26.06%
YoY %	15.05%	13.19%	33.82%	43.16%	21.79%	32.20%	-	-
Horiz. %	401.69%	349.15%	308.47%	230.51%	161.02%	132.20%	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