[UMW] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

16-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 5.64%

YoY- 7.97%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	11,404,215	12,134,258	10,949,263	9,615,856	10,336,196	6,807,365	5,459,190	13.05%
YoY %	-6.02%	10.82%	13.87%	-6.97%	51.84%	24.70%	-	-
Horiz. %	208.90%	222.27%	200.57%	176.14%	189.34%	124.70%	100.00%	-
PBT	1,027,861	1,107,524	1,008,908	733,539	722,704	350,881	433,234	15.47%
YoY %	-7.19%	9.77%	37.54%	1.50%	105.97%	-19.01%	-	-
Horiz. %	237.25%	255.64%	232.88%	169.32%	166.82%	80.99%	100.00%	-
Tax	-246,563	-280,054	-213,707	-166,298	-175,706	-159,328	-230,151	1.15%
YoY %	11.96%	-31.05%	-28.51%	5.35%	-10.28%	30.77%	-	-
Horiz. %	107.13%	121.68%	92.86%	72.26%	76.34%	69.23%	100.00%	-
NP	781,298	827,470	795,201	567,241	546,998	191,553	203,083	25.16%
YoY %	-5.58%	4.06%	40.19%	3.70%	185.56%	-5.68%	-	-
Horiz. %	384.72%	407.45%	391.56%	279.31%	269.35%	94.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	449,293	490,026	530,609	323,151	299,290	159,760	203,083	14.14%
YoY %	-8.31%	-7.65%	64.20%	7.97%	87.34%	-21.33%	-	-
Horiz. %	221.24%	241.29%	261.28%	159.12%	147.37%	78.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.99%	25.29%	21.18%	22.67%	24.31%	45.41%	53.12%	-
YoY %	-5.14%	19.41%	-6.57%	-6.75%	-46.47%	-14.51%	-	-
Horiz. %	45.16%	47.61%	39.87%	42.68%	45.76%	85.49%	100.00%	-
Total Cost	10,622,917	11,306,788	10,154,062	9,048,615	9,789,198	6,615,812	5,256,107	12.43%
YoY %	-6.05%	11.35%	12.22%	-7.57%	47.97%	25.87%	-	-
Horiz. %	202.11%	215.12%	193.19%	172.15%	186.24%	125.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,954,181	3,603,953	3,277,395	2,569,033	2,406,912	2,123,063	1,937,574	12.61%
YoY %	9.72%	9.96%	27.57%	6.74%	13.37%	9.57%	-	-
Horiz. %	204.08%	186.00%	169.15%	132.59%	124.22%	109.57%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	220,130	399,490	156,714	157,207	192,199	95,018	117,724	10.98%
YoY %	-44.90%	154.92%	-0.31%	-18.21%	102.28%	-19.29%	-	-
Horiz. %	186.99%	339.34%	133.12%	133.54%	163.26%	80.71%	100.00%	-
Div Payout %	48.99%	81.52%	29.53%	48.65%	64.22%	59.48%	57.97%	-
YoY %	-39.90%	176.06%	-39.30%	-24.24%	7.97%	2.60%	-	-
Horiz. %	84.51%	140.62%	50.94%	83.92%	110.78%	102.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	3,954,181	3,603,953	3,277,395	2,569,033	2,406,912	2,123,063	1,937,574	12.61%
YoY %	9.72%	9.96%	27.57%	6.74%	13.37%	9.57%	-	-
Horiz. %	204.08%	186.00%	169.15%	132.59%	124.22%	109.57%	100.00%	-
NOSH	1,124,944	1,093,830	1,076,461	513,806	506,921	504,482	469,874	15.65%
YoY %	2.84%	1.61%	109.51%	1.36%	0.48%	7.37%	-	-
Horiz. %	239.41%	232.79%	229.10%	109.35%	107.88%	107.37%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	6.85%	6.82%	7.26%	5.90%	5.29%	2.81%	3.72%	-
YoY %	0.44%	-6.06%	23.05%	11.53%	88.26%	-24.46%	-	-
Horiz. %	184.14%	183.33%	195.16%	158.60%	142.20%	75.54%	100.00%	-
ROE	11.36%	13.60%	16.19%	12.58%	12.43%	7.52%	10.48%	-
YoY %	-16.47%	-16.00%	28.70%	1.21%	65.29%	-28.24%	-	-
Horiz. %	108.40%	129.77%	154.48%	120.04%	118.61%	71.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	1,013.76	1,109.34	1,017.15	1,871.49	2,039.01	1,349.38	1,161.84	-2.24%
YoY %	-8.62%	9.06%	-45.65%	-8.22%	51.11%	16.14%	-	-
Horiz. %	87.25%	95.48%	87.55%	161.08%	175.50%	116.14%	100.00%	-
EPS	39.94	44.80	49.29	62.89	59.04	31.67	43.22	-1.30%
YoY %	-10.85%	-9.11%	-21.63%	6.52%	86.42%	-26.72%	-	-
Horiz. %	92.41%	103.66%	114.04%	145.51%	136.60%	73.28%	100.00%	-
DPS	19.57	37.00	14.56	31.00	38.00	18.83	25.05	-4.02%
YoY %	-47.11%	154.12%	-53.03%	-18.42%	101.81%	-24.83%	-	-
Horiz. %	78.12%	147.70%	58.12%	123.75%	151.70%	75.17%	100.00%	-
NAPS	3.515	3.2948	3.0446	5.00	4.7481	4.2084	4.1236	-2.62%
YoY %	6.68%	8.22%	-39.11%	5.31%	12.82%	2.06%	-	-
Horiz. %	85.24%	79.90%	73.83%	121.25%	115.14%	102.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 513,806
RPS	976.14	1,038.63	937.20	823.07	884.73	582.68	467.28	13.05%
YoY %	-6.02%	10.82%	13.87%	-6.97%	51.84%	24.70%	-	-
Horiz. %	208.90%	222.27%	200.56%	176.14%	189.34%	124.70%	100.00%	-
EPS	38.46	41.94	45.42	27.66	25.62	13.67	17.38	14.14%
YoY %	-8.30%	-7.66%	64.21%	7.96%	87.42%	-21.35%	-	-
Horiz. %	221.29%	241.31%	261.33%	159.15%	147.41%	78.65%	100.00%	-
DPS	18.84	34.19	13.41	13.46	16.45	8.13	10.08	10.98%
YoY %	-44.90%	154.96%	-0.37%	-18.18%	102.34%	-19.35%	-	-
Horiz. %	186.90%	339.19%	133.04%	133.53%	163.19%	80.65%	100.00%	-
NAPS	3.3846	3.0848	2.8053	2.199	2.0602	1.8172	1.6585	12.61%
YoY %	9.72%	9.96%	27.57%	6.74%	13.37%	9.57%	-	-
Horiz. %	204.08%	186.00%	169.15%	132.59%	124.22%	109.57%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	6.35	5.25	6.05	5.40	3.62	2.49	2.88	-
P/RPS	0.63	0.47	0.59	0.29	0.18	0.18	0.25	16.64%
YoY %	34.04%	-20.34%	103.45%	61.11%	0.00%	-28.00%	-	-
Horiz. %	252.00%	188.00%	236.00%	116.00%	72.00%	72.00%	100.00%	-
P/EPS	15.90	11.72	12.27	8.59	6.13	7.86	6.66	15.60%
YoY %	35.67%	-4.48%	42.84%	40.13%	-22.01%	18.02%	-	-
Horiz. %	238.74%	175.98%	184.23%	128.98%	92.04%	118.02%	100.00%	-
EY	6.29	8.53	8.15	11.65	16.31	12.72	15.01	-13.48%
YoY %	-26.26%	4.66%	-30.04%	-28.57%	28.22%	-15.26%	-	-
Horiz. %	41.91%	56.83%	54.30%	77.61%	108.66%	84.74%	100.00%	-
DY	3.08	7.05	2.41	5.74	10.50	7.56	8.70	-15.88%
YoY %	-56.31%	192.53%	-58.01%	-45.33%	38.89%	-13.10%	-	-
Horiz. %	35.40%	81.03%	27.70%	65.98%	120.69%	86.90%	100.00%	-
P/NAPS	1.81	1.59	1.99	1.08	0.76	0.59	0.70	17.14%
YoY %	13.84%	-20.10%	84.26%	42.11%	28.81%	-15.71%	-	-
Horiz. %	258.57%	227.14%	284.29%	154.29%	108.57%	84.29%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	20/05/10	20/05/09	23/05/08	16/05/07	18/05/06	19/05/05	20/05/04	-
Price	6.19	5.80	6.65	5.85	3.70	2.55	2.75	-
P/RPS	0.61	0.52	0.65	0.31	0.18	0.19	0.24	16.81%
YoY %	17.31%	-20.00%	109.68%	72.22%	-5.26%	-20.83%	-	-
Horiz. %	254.17%	216.67%	270.83%	129.17%	75.00%	79.17%	100.00%	-
P/EPS	15.50	12.95	13.49	9.30	6.27	8.05	6.36	15.99%
YoY %	19.69%	-4.00%	45.05%	48.33%	-22.11%	26.57%	-	-
Horiz. %	243.71%	203.62%	212.11%	146.23%	98.58%	126.57%	100.00%	-
EY	6.45	7.72	7.41	10.75	15.96	12.42	15.72	-13.79%
YoY %	-16.45%	4.18%	-31.07%	-32.64%	28.50%	-20.99%	-	-
Horiz. %	41.03%	49.11%	47.14%	68.38%	101.53%	79.01%	100.00%	-
DY	3.16	6.38	2.19	5.30	10.27	7.39	9.11	-16.17%
YoY %	-50.47%	191.32%	-58.68%	-48.39%	38.97%	-18.88%	-	-
Horiz. %	34.69%	70.03%	24.04%	58.18%	112.73%	81.12%	100.00%	-
P/NAPS	1.76	1.76	2.18	1.17	0.78	0.61	0.67	17.45%
YoY %	0.00%	-19.27%	86.32%	50.00%	27.87%	-8.96%	-	-
Horiz. %	262.69%	262.69%	325.37%	174.63%	116.42%	91.04%	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