[UMW] YoY TTM Result on 31-Mar-2005 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

19-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 1.59%

YoY- -21.33%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	10,949,263	9,615,856	10,336,196	6,807,365	5,459,190	4,187,833	3,287,684	22.18%
YoY %	13.87%	-6.97%	51.84%	24.70%	30.36%	27.38%	-	-
Horiz. %	333.04%	292.48%	314.39%	207.06%	166.05%	127.38%	100.00%	-
PBT	1,008,908	733,539	722,704	350,881	433,234	485,625	409,890	16.18%
YoY %	37.54%	1.50%	105.97%	-19.01%	-10.79%	18.48%	-	-
Horiz. %	246.14%	178.96%	176.32%	85.60%	105.70%	118.48%	100.00%	-
Tax	-213,707	-166,298	-175,706	-159,328	-230,151	-257,086	-205,392	0.66%
YoY %	-28.51%	5.35%	-10.28%	30.77%	10.48%	-25.17%	-	-
Horiz. %	104.05%	80.97%	85.55%	77.57%	112.05%	125.17%	100.00%	-
NP	795,201	567,241	546,998	191,553	203,083	228,539	204,498	25.37%
YoY %	40.19%	3.70%	185.56%	-5.68%	-11.14%	11.76%	-	-
Horiz. %	388.86%	277.38%	267.48%	93.67%	99.31%	111.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,609	323,151	299,290	159,760	203,083	228,539	204,498	17.20%
YoY %	64.20%	7.97%	87.34%	-21.33%	-11.14%	11.76%	-	-
Horiz. %	259.47%	158.02%	146.35%	78.12%	99.31%	111.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	22.67%	24.31%	45.41%	53.12%	52.94%	50.11%	-
YoY %	-6.57%	-6.75%	-46.47%	-14.51%	0.34%	5.65%	-	-
Horiz. %	42.27%	45.24%	48.51%	90.62%	106.01%	105.65%	100.00%	-
Total Cost	10,154,062	9,048,615	9,789,198	6,615,812	5,256,107	3,959,294	3,083,186	21.95%
YoY %	12.22%	-7.57%	47.97%	25.87%	32.75%	28.42%	-	-
Horiz. %	329.34%	293.48%	317.50%	214.58%	170.48%	128.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,277,395	2,569,033	2,406,912	2,123,063	1,937,574	1,653,143	1,527,735	13.55%
YoY %	27.57%	6.74%	13.37%	9.57%	17.21%	8.21%	-	-
Horiz. %	214.53%	168.16%	157.55%	138.97%	126.83%	108.21%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	156,714	157,207	192,199	95,018	117,724	54,851	73,808	13.35%
YoY %	-0.31%	-18.21%	102.28%	-19.29%	114.63%	-25.68%	-	-
Horiz. %	212.33%	212.99%	260.40%	128.74%	159.50%	74.32%	100.00%	-
Div Payout %	29.53%	48.65%	64.22%	59.48%	57.97%	24.00%	36.09%	-
YoY %	-39.30%	-24.24%	7.97%	2.60%	141.54%	-33.50%	-	-
Horiz. %	81.82%	134.80%	177.94%	164.81%	160.63%	66.50%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	3,277,395	2,569,033	2,406,912	2,123,063	1,937,574	1,653,143	1,527,735	13.55%
YoY %	27.57%	6.74%	13.37%	9.57%	17.21%	8.21%	-	-
Horiz. %	214.53%	168.16%	157.55%	138.97%	126.83%	108.21%	100.00%	-
NOSH	1,076,461	513,806	506,921	504,482	469,874	275,523	269,285	25.95%
YoY %	109.51%	1.36%	0.48%	7.37%	70.54%	2.32%	-	-
Horiz. %	399.75%	190.80%	188.25%	187.34%	174.49%	102.32%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	7.26%	5.90%	5.29%	2.81%	3.72%	5.46%	6.22%	-
YoY %	23.05%	11.53%	88.26%	-24.46%	-31.87%	-12.22%	-	-
Horiz. %	116.72%	94.86%	85.05%	45.18%	59.81%	87.78%	100.00%	-
ROE	16.19%	12.58%	12.43%	7.52%	10.48%	13.82%	13.39%	-
YoY %	28.70%	1.21%	65.29%	-28.24%	-24.17%	3.21%	-	-
Horiz. %	120.91%	93.95%	92.83%	56.16%	78.27%	103.21%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	1,017.15	1,871.49	2,039.01	1,349.38	1,161.84	1,519.95	1,220.89	-2.99%
YoY %	-45.65%	-8.22%	51.11%	16.14%	-23.56%	24.50%	-	-
Horiz. %	83.31%	153.29%	167.01%	110.52%	95.16%	124.50%	100.00%	-
EPS	49.29	62.89	59.04	31.67	43.22	82.95	75.94	-6.94%
YoY %	-21.63%	6.52%	86.42%	-26.72%	-47.90%	9.23%	-	-
Horiz. %	64.91%	82.82%	77.75%	41.70%	56.91%	109.23%	100.00%	-
DPS	14.56	31.00	38.00	18.83	25.05	20.00	27.50	-10.04%
YoY %	-53.03%	-18.42%	101.81%	-24.83%	25.25%	-27.27%	-	-
Horiz. %	52.95%	112.73%	138.18%	68.47%	91.09%	72.73%	100.00%	-
NAPS	3.0446	5.00	4.7481	4.2084	4.1236	6.00	5.6733	-9.84%
YoY %	-39.11%	5.31%	12.82%	2.06%	-31.27%	5.76%	-	-
Horiz. %	53.67%	88.13%	83.69%	74.18%	72.68%	105.76%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 504,482
RPS	937.20	823.07	884.73	582.68	467.28	358.46	281.41	22.18%
YoY %	13.87%	-6.97%	51.84%	24.70%	30.36%	27.38%	-	-
Horiz. %	333.04%	292.48%	314.39%	207.06%	166.05%	127.38%	100.00%	-
EPS	45.42	27.66	25.62	13.67	17.38	19.56	17.50	17.21%
YoY %	64.21%	7.96%	87.42%	-21.35%	-11.15%	11.77%	-	-
Horiz. %	259.54%	158.06%	146.40%	78.11%	99.31%	111.77%	100.00%	-
DPS	13.41	13.46	16.45	8.13	10.08	4.69	6.32	13.34%
YoY %	-0.37%	-18.18%	102.34%	-19.35%	114.93%	-25.79%	-	-
Horiz. %	212.18%	212.97%	260.28%	128.64%	159.49%	74.21%	100.00%	-
NAPS	2.8053	2.199	2.0602	1.8172	1.6585	1.415	1.3077	13.55%
YoY %	27.57%	6.74%	13.37%	9.57%	17.21%	8.21%	-	-
Horiz. %	214.52%	168.16%	157.54%	138.96%	126.83%	108.21%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	6.05	5.40	3.62	2.49	2.88	3.85	4.28	-
P/RPS	0.59	0.29	0.18	0.18	0.25	0.25	0.35	9.08%
YoY %	103.45%	61.11%	0.00%	-28.00%	0.00%	-28.57%	-	-
Horiz. %	168.57%	82.86%	51.43%	51.43%	71.43%	71.43%	100.00%	-
P/EPS	12.27	8.59	6.13	7.86	6.66	4.64	5.64	13.81%
YoY %	42.84%	40.13%	-22.01%	18.02%	43.53%	-17.73%	-	-
Horiz. %	217.55%	152.30%	108.69%	139.36%	118.09%	82.27%	100.00%	-
EY	8.15	11.65	16.31	12.72	15.01	21.54	17.74	-12.14%
YoY %	-30.04%	-28.57%	28.22%	-15.26%	-30.32%	21.42%	-	-
Horiz. %	45.94%	65.67%	91.94%	71.70%	84.61%	121.42%	100.00%	-
DY	2.41	5.74	10.50	7.56	8.70	5.19	6.43	-15.07%
YoY %	-58.01%	-45.33%	38.89%	-13.10%	67.63%	-19.28%	-	-
Horiz. %	37.48%	89.27%	163.30%	117.57%	135.30%	80.72%	100.00%	-
P/NAPS	1.99	1.08	0.76	0.59	0.70	0.64	0.75	17.64%
YoY %	84.26%	42.11%	28.81%	-15.71%	9.38%	-14.67%	-	-
Horiz. %	265.33%	144.00%	101.33%	78.67%	93.33%	85.33%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	23/05/08	16/05/07	18/05/06	19/05/05	20/05/04	12/05/03	16/05/02	-
Price	6.65	5.85	3.70	2.55	2.75	3.78	4.30	-
P/RPS	0.65	0.31	0.18	0.19	0.24	0.25	0.35	10.85%
YoY %	109.68%	72.22%	-5.26%	-20.83%	-4.00%	-28.57%	-	-
Horiz. %	185.71%	88.57%	51.43%	54.29%	68.57%	71.43%	100.00%	-
P/EPS	13.49	9.30	6.27	8.05	6.36	4.56	5.66	15.56%
YoY %	45.05%	48.33%	-22.11%	26.57%	39.47%	-19.43%	-	-
Horiz. %	238.34%	164.31%	110.78%	142.23%	112.37%	80.57%	100.00%	-
EY	7.41	10.75	15.96	12.42	15.72	21.94	17.66	-13.46%
YoY %	-31.07%	-32.64%	28.50%	-20.99%	-28.35%	24.24%	-	-
Horiz. %	41.96%	60.87%	90.37%	70.33%	89.01%	124.24%	100.00%	-
DY	2.19	5.30	10.27	7.39	9.11	5.29	6.40	-16.35%
YoY %	-58.68%	-48.39%	38.97%	-18.88%	72.21%	-17.34%	-	-
Horiz. %	34.22%	82.81%	160.47%	115.47%	142.34%	82.66%	100.00%	-
P/NAPS	2.18	1.17	0.78	0.61	0.67	0.63	0.76	19.18%
YoY %	86.32%	50.00%	27.87%	-8.96%	6.35%	-17.11%	-	-
Horiz. %	286.84%	153.95%	102.63%	80.26%	88.16%	82.89%	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