[UMW] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

25-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -21.6%

YoY- -16.28%

Quarter Report

4qtr2008Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Quarter Result
Revenue	2,797,651	2,581,069	2,349,803	2,890,116	3,326,175	3,568,164	2,985,126	-4.22%
YoY %	8.39%	9.84%	-18.70%	-13.11%	-6.78%	19.53%	-	-
Horiz. %	93.72%	86.46%	78.72%	96.82%	111.42%	119.53%	100.00%	-
PBT	288,174	185,468	123,737	275,008	353,781	354,998	292,898	-1.07%
YoY %	55.38%	49.89%	-55.01%	-22.27%	-0.34%	21.20%	-	-
Horiz. %	98.39%	63.32%	42.25%	93.89%	120.79%	121.20%	100.00%	-
Tax	-63,157	-42,104	-25,555	-64,853	-93,274	-96,372	-66,373	-3.25%
YoY %	-50.00%	-64.76%	60.60%	30.47%	3.21%	-45.20%	-	-
Horiz. %	95.15%	63.44%	38.50%	97.71%	140.53%	145.20%	100.00%	-
NP	225,017	143,364	98,182	210,155	260,507	258,626	226,525	-0.44%
YoY %	56.96%	46.02%	-53.28%	-19.33%	0.73%	14.17%	-	-
Horiz. %	99.33%	63.29%	43.34%	92.77%	115.00%	114.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,938	79,431	65,958	119,688	152,656	151,724	141,770	-7.58%
YoY %	58.55%	20.43%	-44.89%	-21.60%	0.61%	7.02%	-	-
Horiz. %	88.83%	56.03%	46.52%	84.42%	107.68%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	22.70%	20.65%	23.58%	26.36%	27.15%	22.66%	-
YoY %	-3.44%	9.93%	-12.43%	-10.55%	-2.91%	19.81%	-	-
Horiz. %	96.73%	100.18%	91.13%	104.06%	116.33%	119.81%	100.00%	-
Total Cost	2,572,634	2,437,705	2,251,621	2,679,961	3,065,668	3,309,538	2,758,601	-4.54%
YoY %	5.54%	8.26%	-15.98%	-12.58%	-7.37%	19.97%	-	-
Horiz. %	93.26%	88.37%	81.62%	97.15%	111.13%	119.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,657,591	3,571,213	3,603,953	3,247,297	3,380,563	3,329,630	3,277,395	7.58%
YoY %	2.42%	-0.91%	10.98%	-3.94%	1.53%	1.59%	-	-
Horiz. %	111.60%	108.96%	109.96%	99.08%	103.15%	101.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	54,994	65,826	-	129,891	107,960	161,637	-	-
YoY %	-16.46%	0.00%	-	20.31%	-33.21%	0.00%	-	-
Horiz. %	34.02%	40.72%	-	80.36%	66.79%	100.00%	-	-
Div Payout %	43.67%	82.87%	-	108.53%	70.72%	106.53%	-	-
YoY %	-47.30%	0.00%	-	53.46%	-33.61%	0.00%	-	-
Horiz. %	40.99%	77.79%	-	101.88%	66.39%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	3,657,591	3,571,213	3,603,953	3,247,297	3,380,563	3,329,630	3,277,395	7.58%
YoY %	2.42%	-0.91%	10.98%	-3.94%	1.53%	1.59%	-	-
Horiz. %	111.60%	108.96%	109.96%	99.08%	103.15%	101.59%	100.00%	-
NOSH	1,099,895	1,097,113	1,093,830	1,082,432	1,079,603	1,077,585	1,076,461	1.44%
YoY %	0.25%	0.30%	1.05%	0.26%	0.19%	0.10%	-	-
Horiz. %	102.18%	101.92%	101.61%	100.55%	100.29%	100.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	8.04%	5.55%	4.18%	7.27%	7.83%	7.25%	7.59%	-
YoY %	44.86%	32.78%	-42.50%	-7.15%	8.00%	-4.48%	-	-
Horiz. %	105.93%	73.12%	55.07%	95.78%	103.16%	95.52%	100.00%	-
ROE	3.44%	2.22%	1.83%	3.69%	4.52%	4.56%	4.33%	-
YoY %	54.95%	21.31%	-50.41%	-18.36%	-0.88%	5.31%	-	-
Horiz. %	79.45%	51.27%	42.26%	85.22%	104.39%	105.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	254.36	235.26	214.82	267.00	308.09	331.13	277.31	-5.59%
YoY %	8.12%	9.51%	-19.54%	-13.34%	-6.96%	19.41%	-	-
Horiz. %	91.72%	84.84%	77.47%	96.28%	111.10%	119.41%	100.00%	-
EPS	11.45	7.24	6.03	11.06	14.14	14.08	13.17	-8.90%
YoY %	58.15%	20.07%	-45.48%	-21.78%	0.43%	6.91%	-	-
Horiz. %	86.94%	54.97%	45.79%	83.98%	107.37%	106.91%	100.00%	-
DPS	5.00	6.00	0.00	12.00	10.00	15.00	0.00	-
YoY %	-16.67%	0.00%	0.00%	20.00%	-33.33%	0.00%	-	-
Horiz. %	33.33%	40.00%	0.00%	80.00%	66.67%	100.00%	-	-
NAPS	3.3254	3.2551	3.2948	3.00	3.1313	3.0899	3.0446	6.05%
YoY %	2.16%	-1.20%	9.83%	-4.19%	1.34%	1.49%	-	-
Horiz. %	109.22%	106.91%	108.22%	98.54%	102.85%	101.49%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,082,432
RPS	239.46	220.93	201.13	247.38	284.70	305.42	255.51	-4.22%
YoY %	8.39%	9.84%	-18.70%	-13.11%	-6.78%	19.53%	-	-
Horiz. %	93.72%	86.47%	78.72%	96.82%	111.42%	119.53%	100.00%	-
EPS	10.78	6.80	5.65	10.24	13.07	12.99	12.13	-7.55%
YoY %	58.53%	20.35%	-44.82%	-21.65%	0.62%	7.09%	-	-
Horiz. %	88.87%	56.06%	46.58%	84.42%	107.75%	107.09%	100.00%	-
DPS	4.71	5.63	0.00	11.12	9.24	13.84	0.00	-
YoY %	-16.34%	0.00%	0.00%	20.35%	-33.24%	0.00%	-	-
Horiz. %	34.03%	40.68%	0.00%	80.35%	66.76%	100.00%	-	-
NAPS	3.1307	3.0568	3.0848	2.7795	2.8936	2.85	2.8053	7.58%
YoY %	2.42%	-0.91%	10.98%	-3.94%	1.53%	1.59%	-	-
Horiz. %	111.60%	108.97%	109.96%	99.08%	103.15%	101.59%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.29	5.95	5.25	5.15	5.80	6.00	6.05	-
P/RPS	2.47	2.53	2.44	1.93	1.88	1.81	2.18	8.67%
YoY %	-2.37%	3.69%	26.42%	2.66%	3.87%	-16.97%	-	-
Horiz. %	113.30%	116.06%	111.93%	88.53%	86.24%	83.03%	100.00%	-
P/EPS	54.93	82.18	87.06	46.58	41.02	42.61	45.94	12.64%
YoY %	-33.16%	-5.61%	86.90%	13.55%	-3.73%	-7.25%	-	-
Horiz. %	119.57%	178.89%	189.51%	101.39%	89.29%	92.75%	100.00%	-
EY	1.82	1.22	1.15	2.15	2.44	2.35	2.18	-11.32%
YoY %	49.18%	6.09%	-46.51%	-11.89%	3.83%	7.80%	-	-
Horiz. %	83.49%	55.96%	52.75%	98.62%	111.93%	107.80%	100.00%	-
DY	0.79	1.01	0.00	2.33	1.72	2.50	0.00	-
YoY %	-21.78%	0.00%	0.00%	35.47%	-31.20%	0.00%	-	-
Horiz. %	31.60%	40.40%	0.00%	93.20%	68.80%	100.00%	-	-
P/NAPS	1.89	1.83	1.59	1.72	1.85	1.94	1.99	-3.37%
YoY %	3.28%	15.09%	-7.56%	-7.03%	-4.64%	-2.51%	-	-
Horiz. %	94.97%	91.96%	79.90%	86.43%	92.96%	97.49%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	21/08/09	20/05/09	25/02/09	24/11/08	20/08/08	23/05/08	-
Price	6.31	6.15	5.80	5.45	5.40	5.85	6.65	-
P/RPS	2.48	2.61	2.70	2.04	1.75	1.77	2.40	2.20%
YoY %	-4.98%	-3.33%	32.35%	16.57%	-1.13%	-26.25%	-	-
Horiz. %	103.33%	108.75%	112.50%	85.00%	72.92%	73.75%	100.00%	-
P/EPS	55.11	84.94	96.19	49.29	38.19	41.55	50.49	6.00%
YoY %	-35.12%	-11.70%	95.15%	29.07%	-8.09%	-17.71%	-	-
Horiz. %	109.15%	168.23%	190.51%	97.62%	75.64%	82.29%	100.00%	-
EY	1.81	1.18	1.04	2.03	2.62	2.41	1.98	-5.80%
YoY %	53.39%	13.46%	-48.77%	-22.52%	8.71%	21.72%	-	-
Horiz. %	91.41%	59.60%	52.53%	102.53%	132.32%	121.72%	100.00%	-
DY	0.79	0.98	0.00	2.20	1.85	2.56	0.00	-
YoY %	-19.39%	0.00%	0.00%	18.92%	-27.73%	0.00%	-	-
Horiz. %	30.86%	38.28%	0.00%	85.94%	72.27%	100.00%	-	-
P/NAPS	1.90	1.89	1.76	1.82	1.72	1.89	2.18	-8.74%
YoY %	0.53%	7.39%	-3.30%	5.81%	-8.99%	-13.30%	-	-
Horiz. %	87.16%	86.70%	80.73%	83.49%	78.90%	86.70%	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