[UMW] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -12.91%

YoY- 37.79%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	13,496,793	12,892,632	13,008,232	12,820,229	12,394,846	12,105,221	11,404,215	11.87%
YoY %	4.69%	-0.89%	1.47%	3.43%	2.39%	6.15%	-	-
Horiz. %	118.35%	113.05%	114.07%	112.42%	108.69%	106.15%	100.00%	-
PBT	1,240,150	1,189,178	1,347,663	1,313,219	1,337,407	1,284,659	1,027,861	13.32%
YoY %	4.29%	-11.76%	2.62%	-1.81%	4.11%	24.98%	-	-
Horiz. %	120.65%	115.69%	131.11%	127.76%	130.12%	124.98%	100.00%	-
Tax	-372,253	-337,226	-347,264	-340,398	-319,297	-303,731	-246,563	31.57%
YoY %	-10.39%	2.89%	-2.02%	-6.61%	-5.12%	-23.19%	-	-
Horiz. %	150.98%	136.77%	140.84%	138.06%	129.50%	123.19%	100.00%	-
NP	867,897	851,952	1,000,399	972,821	1,018,110	980,928	781,298	7.25%
YoY %	1.87%	-14.84%	2.83%	-4.45%	3.79%	25.55%	-	-
Horiz. %	111.08%	109.04%	128.04%	124.51%	130.31%	125.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	434,675	437,160	545,879	526,903	605,015	581,559	449,293	-2.17%
YoY %	-0.57%	-19.92%	3.60%	-12.91%	4.03%	29.44%	-	-
Horiz. %	96.75%	97.30%	121.50%	117.27%	134.66%	129.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.02%	28.36%	25.77%	25.92%	23.87%	23.64%	23.99%	-
YoY %	5.85%	10.05%	-0.58%	8.59%	0.97%	-1.46%	-	-
Horiz. %	125.14%	118.22%	107.42%	108.05%	99.50%	98.54%	100.00%	-
Total Cost	12,628,896	12,040,680	12,007,833	11,847,408	11,376,736	11,124,293	10,622,917	12.21%
YoY %	4.89%	0.27%	1.35%	4.14%	2.27%	4.72%	-	-
Horiz. %	118.88%	113.35%	113.04%	111.53%	107.10%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,497,636	3,494,973	4,222,370	3,416,851	4,076,743	4,091,829	3,954,181	-7.84%
YoY %	0.08%	-17.23%	23.57%	-16.19%	-0.37%	3.48%	-	-
Horiz. %	88.45%	88.39%	106.78%	86.41%	103.10%	103.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	347,924	343,668	340,134	340,134	365,411	267,268	220,130	35.64%
YoY %	1.24%	1.04%	0.00%	-6.92%	36.72%	21.41%	-	-
Horiz. %	158.05%	156.12%	154.52%	154.52%	166.00%	121.41%	100.00%	-
Div Payout %	80.04%	78.61%	62.31%	64.55%	60.40%	45.96%	48.99%	-
YoY %	1.82%	26.16%	-3.47%	6.87%	31.42%	-6.18%	-	-
Horiz. %	163.38%	160.46%	127.19%	131.76%	123.29%	93.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,497,636	3,494,973	4,222,370	3,416,851	4,076,743	4,091,829	3,954,181	-7.84%
YoY %	0.08%	-17.23%	23.57%	-16.19%	-0.37%	3.48%	-	-
Horiz. %	88.45%	88.39%	106.78%	86.41%	103.10%	103.48%	100.00%	-
NOSH	1,165,878	1,164,991	1,161,683	1,138,950	1,134,350	1,129,653	1,124,944	2.40%
YoY %	0.08%	0.28%	2.00%	0.41%	0.42%	0.42%	-	-
Horiz. %	103.64%	103.56%	103.27%	101.25%	100.84%	100.42%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.43%	6.61%	7.69%	7.59%	8.21%	8.10%	6.85%	-
YoY %	-2.72%	-14.04%	1.32%	-7.55%	1.36%	18.25%	-	-
Horiz. %	93.87%	96.50%	112.26%	110.80%	119.85%	118.25%	100.00%	-
ROE	12.43%	12.51%	12.93%	15.42%	14.84%	14.21%	11.36%	-
YoY %	-0.64%	-3.25%	-16.15%	3.91%	4.43%	25.09%	-	-
Horiz. %	109.42%	110.12%	113.82%	135.74%	130.63%	125.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	1,157.65	1,106.67	1,119.77	1,125.62	1,092.68	1,071.59	1,013.76	9.24%
YoY %	4.61%	-1.17%	-0.52%	3.01%	1.97%	5.70%	-	-
Horiz. %	114.19%	109.16%	110.46%	111.03%	107.78%	105.70%	100.00%	-
EPS	37.28	37.52	46.99	46.26	53.34	51.48	39.94	-4.48%
YoY %	-0.64%	-20.15%	1.58%	-13.27%	3.61%	28.89%	-	-
Horiz. %	93.34%	93.94%	117.65%	115.82%	133.55%	128.89%	100.00%	-
DPS	29.84	29.50	29.28	30.00	32.21	23.66	19.57	32.44%
YoY %	1.15%	0.75%	-2.40%	-6.86%	36.14%	20.90%	-	-
Horiz. %	152.48%	150.74%	149.62%	153.30%	164.59%	120.90%	100.00%	-
NAPS	3.00	3.00	3.6347	3.00	3.5939	3.6222	3.515	-10.01%
YoY %	0.00%	-17.46%	21.16%	-16.53%	-0.78%	3.05%	-	-
Horiz. %	85.35%	85.35%	103.41%	85.35%	102.24%	103.05%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,138,950
RPS	1,155.26	1,103.54	1,113.44	1,097.35	1,060.94	1,036.15	976.14	11.87%
YoY %	4.69%	-0.89%	1.47%	3.43%	2.39%	6.15%	-	-
Horiz. %	118.35%	113.05%	114.07%	112.42%	108.69%	106.15%	100.00%	-
EPS	37.21	37.42	46.72	45.10	51.79	49.78	38.46	-2.17%
YoY %	-0.56%	-19.91%	3.59%	-12.92%	4.04%	29.43%	-	-
Horiz. %	96.75%	97.30%	121.48%	117.26%	134.66%	129.43%	100.00%	-
DPS	29.78	29.42	29.11	29.11	31.28	22.88	18.84	35.65%
YoY %	1.22%	1.06%	0.00%	-6.94%	36.71%	21.44%	-	-
Horiz. %	158.07%	156.16%	154.51%	154.51%	166.03%	121.44%	100.00%	-
NAPS	2.9938	2.9915	3.6141	2.9247	3.4895	3.5024	3.3846	-7.84%
YoY %	0.08%	-17.23%	23.57%	-16.19%	-0.37%	3.48%	-	-
Horiz. %	88.45%	88.39%	106.78%	86.41%	103.10%	103.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	6.85	7.22	7.36	7.02	6.77	6.33	6.35	-
P/RPS	0.59	0.65	0.66	0.62	0.62	0.59	0.63	-4.27%
YoY %	-9.23%	-1.52%	6.45%	0.00%	5.08%	-6.35%	-	-
Horiz. %	93.65%	103.17%	104.76%	98.41%	98.41%	93.65%	100.00%	-
P/EPS	18.37	19.24	15.66	15.17	12.69	12.30	15.90	10.09%
YoY %	-4.52%	22.86%	3.23%	19.54%	3.17%	-22.64%	-	-
Horiz. %	115.53%	121.01%	98.49%	95.41%	79.81%	77.36%	100.00%	-
EY	5.44	5.20	6.38	6.59	7.88	8.13	6.29	-9.21%
YoY %	4.62%	-18.50%	-3.19%	-16.37%	-3.08%	29.25%	-	-
Horiz. %	86.49%	82.67%	101.43%	104.77%	125.28%	129.25%	100.00%	-
DY	4.36	4.09	3.98	4.27	4.76	3.74	3.08	26.04%
YoY %	6.60%	2.76%	-6.79%	-10.29%	27.27%	21.43%	-	-
Horiz. %	141.56%	132.79%	129.22%	138.64%	154.55%	121.43%	100.00%	-
P/NAPS	2.28	2.41	2.02	2.34	1.88	1.75	1.81	16.62%
YoY %	-5.39%	19.31%	-13.68%	24.47%	7.43%	-3.31%	-	-
Horiz. %	125.97%	133.15%	111.60%	129.28%	103.87%	96.69%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	19/08/11	25/05/11	24/02/11	22/11/10	20/08/10	20/05/10	-
Price	6.75	7.22	7.15	7.10	6.80	6.43	6.19	-
P/RPS	0.58	0.65	0.64	0.63	0.62	0.60	0.61	-3.30%
YoY %	-10.77%	1.56%	1.59%	1.61%	3.33%	-1.64%	-	-
Horiz. %	95.08%	106.56%	104.92%	103.28%	101.64%	98.36%	100.00%	-
P/EPS	18.10	19.24	15.22	15.35	12.75	12.49	15.50	10.88%
YoY %	-5.93%	26.41%	-0.85%	20.39%	2.08%	-19.42%	-	-
Horiz. %	116.77%	124.13%	98.19%	99.03%	82.26%	80.58%	100.00%	-
EY	5.52	5.20	6.57	6.52	7.84	8.01	6.45	-9.85%
YoY %	6.15%	-20.85%	0.77%	-16.84%	-2.12%	24.19%	-	-
Horiz. %	85.58%	80.62%	101.86%	101.09%	121.55%	124.19%	100.00%	-
DY	4.42	4.09	4.10	4.23	4.74	3.68	3.16	25.04%
YoY %	8.07%	-0.24%	-3.07%	-10.76%	28.80%	16.46%	-	-
Horiz. %	139.87%	129.43%	129.75%	133.86%	150.00%	116.46%	100.00%	-
P/NAPS	2.25	2.41	1.97	2.37	1.89	1.78	1.76	17.77%
YoY %	-6.64%	22.34%	-16.88%	25.40%	6.18%	1.14%	-	-
Horiz. %	127.84%	136.93%	111.93%	134.66%	107.39%	101.14%	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