[UMW] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

16-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 13.75%

YoY- 22.13%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	9,033,344	8,048,056	9,950,488	9,823,454	9,678,520	9,386,584	9,868,789	-5.74%
YoY %	12.24%	-19.12%	1.29%	1.50%	3.11%	-4.89%	-	-
Horiz. %	91.53%	81.55%	100.83%	99.54%	98.07%	95.11%	100.00%	-
PBT	616,184	561,064	754,281	741,721	706,060	644,032	657,497	-4.24%
YoY %	9.82%	-25.62%	1.69%	5.05%	9.63%	-2.05%	-	-
Horiz. %	93.72%	85.33%	114.72%	112.81%	107.39%	97.95%	100.00%	-
Tax	-103,404	-118,528	-169,343	-162,905	-172,226	-130,708	-158,163	-24.73%
YoY %	12.76%	30.01%	-3.95%	5.41%	-31.76%	17.36%	-	-
Horiz. %	65.38%	74.94%	107.07%	103.00%	108.89%	82.64%	100.00%	-
NP	512,780	442,536	584,938	578,816	533,834	513,324	499,334	1.79%
YoY %	15.87%	-24.34%	1.06%	8.43%	4.00%	2.80%	-	-
Horiz. %	102.69%	88.63%	117.14%	115.92%	106.91%	102.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	374,120	321,232	305,904	285,409	250,900	252,244	284,201	20.17%
YoY %	16.46%	5.01%	7.18%	13.75%	-0.53%	-11.24%	-	-
Horiz. %	131.64%	113.03%	107.64%	100.43%	88.28%	88.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.78%	21.13%	22.45%	21.96%	24.39%	20.30%	24.06%	-
YoY %	-20.59%	-5.88%	2.23%	-9.96%	20.15%	-15.63%	-	-
Horiz. %	69.74%	87.82%	93.31%	91.27%	101.37%	84.37%	100.00%	-
Total Cost	8,520,564	7,605,520	9,365,550	9,244,638	9,144,686	8,873,260	9,369,455	-6.15%
YoY %	12.03%	-18.79%	1.31%	1.09%	3.06%	-5.30%	-	-
Horiz. %	90.94%	81.17%	99.96%	98.67%	97.60%	94.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,732,878	2,642,816	2,546,550	2,447,712	2,403,723	2,406,912	2,339,795	10.93%
YoY %	3.41%	3.78%	4.04%	1.83%	-0.13%	2.87%	-	-
Horiz. %	116.80%	112.95%	108.84%	104.61%	102.73%	102.87%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	207,153	-	208,072	118,300	177,404	101,384	192,321	5.09%
YoY %	0.00%	-	75.89%	-33.32%	74.98%	-47.28%	-	-
Horiz. %	107.71%	-	108.19%	61.51%	92.24%	52.72%	100.00%	-
Div Payout %	55.37%	-	68.02%	41.45%	70.71%	40.19%	67.67%	-
YoY %	0.00%	-	64.10%	-41.38%	75.94%	-40.61%	-	-
Horiz. %	81.82%	-	100.52%	61.25%	104.49%	59.39%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	2,732,878	2,642,816	2,546,550	2,447,712	2,403,723	2,406,912	2,339,795	10.93%
YoY %	3.41%	3.78%	4.04%	1.83%	-0.13%	2.87%	-	-
Horiz. %	116.80%	112.95%	108.84%	104.61%	102.73%	102.87%	100.00%	-
NOSH	517,884	513,806	507,493	507,003	506,868	506,921	506,109	1.54%
YoY %	0.79%	1.24%	0.10%	0.03%	-0.01%	0.16%	-	-
Horiz. %	102.33%	101.52%	100.27%	100.18%	100.15%	100.16%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	5.68%	5.50%	5.88%	5.89%	5.52%	5.47%	5.06%	-
YoY %	3.27%	-6.46%	-0.17%	6.70%	0.91%	8.10%	-	-
Horiz. %	112.25%	108.70%	116.21%	116.40%	109.09%	108.10%	100.00%	-
ROE	13.69%	12.15%	12.01%	11.66%	10.44%	10.48%	12.15%	-
YoY %	12.67%	1.17%	3.00%	11.69%	-0.38%	-13.74%	-	-
Horiz. %	112.67%	100.00%	98.85%	95.97%	85.93%	86.26%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	1,744.28	1,566.36	1,960.71	1,937.55	1,909.47	1,851.68	1,949.93	-7.17%
YoY %	11.36%	-20.11%	1.20%	1.47%	3.12%	-5.04%	-	-
Horiz. %	89.45%	80.33%	100.55%	99.37%	97.93%	94.96%	100.00%	-
EPS	72.24	62.52	60.30	56.29	49.50	49.76	56.20	18.27%
YoY %	15.55%	3.68%	7.12%	13.72%	-0.52%	-11.46%	-	-
Horiz. %	128.54%	111.25%	107.30%	100.16%	88.08%	88.54%	100.00%	-
DPS	40.00	0.00	41.00	23.33	35.00	20.00	38.00	3.48%
YoY %	0.00%	0.00%	75.74%	-33.34%	75.00%	-47.37%	-	-
Horiz. %	105.26%	0.00%	107.89%	61.39%	92.11%	52.63%	100.00%	-
NAPS	5.277	5.1436	5.0179	4.8278	4.7423	4.7481	4.6231	9.24%
YoY %	2.59%	2.51%	3.94%	1.80%	-0.12%	2.70%	-	-
Horiz. %	114.14%	111.26%	108.54%	104.43%	102.58%	102.70%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 506,905
RPS	773.21	688.87	851.71	840.84	828.43	803.44	844.72	-5.74%
YoY %	12.24%	-19.12%	1.29%	1.50%	3.11%	-4.89%	-	-
Horiz. %	91.53%	81.55%	100.83%	99.54%	98.07%	95.11%	100.00%	-
EPS	32.02	27.50	26.18	24.43	21.48	21.59	24.33	20.15%
YoY %	16.44%	5.04%	7.16%	13.73%	-0.51%	-11.26%	-	-
Horiz. %	131.61%	113.03%	107.60%	100.41%	88.29%	88.74%	100.00%	-
DPS	17.73	0.00	17.81	10.13	15.18	8.68	16.46	5.09%
YoY %	0.00%	0.00%	75.81%	-33.27%	74.88%	-47.27%	-	-
Horiz. %	107.72%	0.00%	108.20%	61.54%	92.22%	52.73%	100.00%	-
NAPS	2.3392	2.2621	2.1797	2.0951	2.0575	2.0602	2.0027	10.94%
YoY %	3.41%	3.78%	4.04%	1.83%	-0.13%	2.87%	-	-
Horiz. %	116.80%	112.95%	108.84%	104.61%	102.74%	102.87%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	6.30	5.40	3.85	3.62	3.78	3.62	2.95	-
P/RPS	0.36	0.34	0.20	0.19	0.20	0.20	0.15	79.54%
YoY %	5.88%	70.00%	5.26%	-5.00%	0.00%	33.33%	-	-
Horiz. %	240.00%	226.67%	133.33%	126.67%	133.33%	133.33%	100.00%	-
P/EPS	8.72	8.64	6.39	6.43	7.64	7.27	5.25	40.38%
YoY %	0.93%	35.21%	-0.62%	-15.84%	5.09%	38.48%	-	-
Horiz. %	166.10%	164.57%	121.71%	122.48%	145.52%	138.48%	100.00%	-
EY	11.47	11.58	15.66	15.55	13.10	13.75	19.04	-28.73%
YoY %	-0.95%	-26.05%	0.71%	18.70%	-4.73%	-27.78%	-	-
Horiz. %	60.24%	60.82%	82.25%	81.67%	68.80%	72.22%	100.00%	-
DY	6.35	0.00	10.65	6.45	9.26	5.52	12.88	-37.67%
YoY %	0.00%	0.00%	65.12%	-30.35%	67.75%	-57.14%	-	-
Horiz. %	49.30%	0.00%	82.69%	50.08%	71.89%	42.86%	100.00%	-
P/NAPS	1.19	1.05	0.77	0.75	0.80	0.76	0.64	51.38%
YoY %	13.33%	36.36%	2.67%	-6.25%	5.26%	18.75%	-	-
Horiz. %	185.94%	164.06%	120.31%	117.19%	125.00%	118.75%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	17/08/07	16/05/07	27/02/07	16/11/06	17/08/06	18/05/06	21/03/06	-
Price	6.60	5.85	4.75	3.80	3.67	3.70	3.58	-
P/RPS	0.38	0.37	0.24	0.20	0.19	0.20	0.18	64.79%
YoY %	2.70%	54.17%	20.00%	5.26%	-5.00%	11.11%	-	-
Horiz. %	211.11%	205.56%	133.33%	111.11%	105.56%	111.11%	100.00%	-
P/EPS	9.14	9.36	7.88	6.75	7.41	7.44	6.38	27.16%
YoY %	-2.35%	18.78%	16.74%	-8.91%	-0.40%	16.61%	-	-
Horiz. %	143.26%	146.71%	123.51%	105.80%	116.14%	116.61%	100.00%	-
EY	10.95	10.69	12.69	14.81	13.49	13.45	15.69	-21.37%
YoY %	2.43%	-15.76%	-14.31%	9.79%	0.30%	-14.28%	-	-
Horiz. %	69.79%	68.13%	80.88%	94.39%	85.98%	85.72%	100.00%	-
DY	6.06	0.00	8.63	6.14	9.54	5.41	10.61	-31.23%
YoY %	0.00%	0.00%	40.55%	-35.64%	76.34%	-49.01%	-	-
Horiz. %	57.12%	0.00%	81.34%	57.87%	89.92%	50.99%	100.00%	-
P/NAPS	1.25	1.14	0.95	0.79	0.77	0.78	0.77	38.24%
YoY %	9.65%	20.00%	20.25%	2.60%	-1.28%	1.30%	-	-
Horiz. %	162.34%	148.05%	123.38%	102.60%	100.00%	101.30%	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