[UMW] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

17-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 16.46%

YoY- 49.11%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	12,630,464	9,861,744	13,106,580	9,033,344	9,678,520	8,638,392	5,725,670	14.08%
YoY %	28.08%	-24.76%	45.09%	-6.67%	12.04%	50.87%	-	-
Horiz. %	220.59%	172.24%	228.91%	157.77%	169.04%	150.87%	100.00%	-
PBT	1,494,720	618,410	1,295,792	616,184	706,060	472,740	370,550	26.15%
YoY %	141.70%	-52.28%	110.29%	-12.73%	49.35%	27.58%	-	-
Horiz. %	403.38%	166.89%	349.69%	166.29%	190.54%	127.58%	100.00%	-
Tax	-344,196	-135,318	-325,490	-103,404	-172,226	-117,140	-219,452	7.78%
YoY %	-154.36%	58.43%	-214.78%	39.96%	-47.03%	46.62%	-	-
Horiz. %	156.84%	61.66%	148.32%	47.12%	78.48%	53.38%	100.00%	-
NP	1,150,524	483,092	970,302	512,780	533,834	355,600	151,098	40.24%
YoY %	138.16%	-50.21%	89.22%	-3.94%	50.12%	135.34%	-	-
Horiz. %	761.44%	319.72%	642.17%	339.37%	353.30%	235.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	689,106	290,778	586,988	374,120	250,900	187,332	151,098	28.76%
YoY %	136.99%	-50.46%	56.90%	49.11%	33.93%	23.98%	-	-
Horiz. %	456.07%	192.44%	388.48%	247.60%	166.05%	123.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.03%	21.88%	25.12%	16.78%	24.39%	24.78%	59.22%	-
YoY %	5.26%	-12.90%	49.70%	-31.20%	-1.57%	-58.16%	-	-
Horiz. %	38.89%	36.95%	42.42%	28.34%	41.19%	41.84%	100.00%	-
Total Cost	11,479,940	9,378,652	12,136,278	8,520,564	9,144,686	8,282,792	5,574,572	12.78%
YoY %	22.41%	-22.72%	42.44%	-6.82%	10.41%	48.58%	-	-
Horiz. %	205.93%	168.24%	217.71%	152.85%	164.04%	148.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,091,934	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	13.15%
YoY %	14.65%	7.24%	21.77%	13.69%	12.09%	10.04%	-	-
Horiz. %	209.97%	183.14%	170.77%	140.24%	123.35%	110.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	225,936	131,573	323,112	207,153	177,404	126,302	-	-
YoY %	71.72%	-59.28%	55.98%	16.77%	40.46%	0.00%	-	-
Horiz. %	178.89%	104.17%	255.82%	164.01%	140.46%	100.00%	-	-
Div Payout %	32.79%	45.25%	55.05%	55.37%	70.71%	67.42%	-	-
YoY %	-27.54%	-17.80%	-0.58%	-21.69%	4.88%	0.00%	-	-
Horiz. %	48.64%	67.12%	81.65%	82.13%	104.88%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	4,091,934	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	13.15%
YoY %	14.65%	7.24%	21.77%	13.69%	12.09%	10.04%	-	-
Horiz. %	209.97%	183.14%	170.77%	140.24%	123.35%	110.04%	100.00%	-
NOSH	1,129,681	1,096,447	1,077,042	517,884	506,868	505,210	471,003	15.68%
YoY %	3.03%	1.80%	107.97%	2.17%	0.33%	7.26%	-	-
Horiz. %	239.85%	232.79%	228.67%	109.95%	107.61%	107.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.11%	4.90%	7.40%	5.68%	5.52%	4.12%	2.64%	-
YoY %	85.92%	-33.78%	30.28%	2.90%	33.98%	56.06%	-	-
Horiz. %	345.08%	185.61%	280.30%	215.15%	209.09%	156.06%	100.00%	-
ROE	16.84%	8.15%	17.64%	13.69%	10.44%	8.74%	7.75%	-
YoY %	106.63%	-53.80%	28.85%	31.13%	19.45%	12.77%	-	-
Horiz. %	217.29%	105.16%	227.61%	176.65%	134.71%	112.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	1,118.05	899.43	1,216.90	1,744.28	1,909.47	1,709.86	1,215.63	-1.38%
YoY %	24.31%	-26.09%	-30.23%	-8.65%	11.67%	40.66%	-	-
Horiz. %	91.97%	73.99%	100.10%	143.49%	157.08%	140.66%	100.00%	-
EPS	61.00	26.52	54.50	72.24	49.50	37.08	32.08	11.29%
YoY %	130.02%	-51.34%	-24.56%	45.94%	33.50%	15.59%	-	-
Horiz. %	190.15%	82.67%	169.89%	225.19%	154.30%	115.59%	100.00%	-
DPS	20.00	12.00	30.00	40.00	35.00	25.00	0.00	-
YoY %	66.67%	-60.00%	-25.00%	14.29%	40.00%	0.00%	-	-
Horiz. %	80.00%	48.00%	120.00%	160.00%	140.00%	100.00%	-	-
NAPS	3.6222	3.2551	3.0899	5.277	4.7423	4.2448	4.1375	-2.19%
YoY %	11.28%	5.35%	-41.45%	11.28%	11.72%	2.59%	-	-
Horiz. %	87.55%	78.67%	74.68%	127.54%	114.62%	102.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,962
RPS	1,081.10	844.12	1,121.86	773.21	828.43	739.40	490.09	14.08%
YoY %	28.07%	-24.76%	45.09%	-6.67%	12.04%	50.87%	-	-
Horiz. %	220.59%	172.24%	228.91%	157.77%	169.04%	150.87%	100.00%	-
EPS	58.98	24.89	50.24	32.02	21.48	16.03	12.93	28.76%
YoY %	136.96%	-50.46%	56.90%	49.07%	34.00%	23.98%	-	-
Horiz. %	456.15%	192.50%	388.55%	247.64%	166.13%	123.98%	100.00%	-
DPS	19.34	11.26	27.66	17.73	15.18	10.81	0.00	-
YoY %	71.76%	-59.29%	56.01%	16.80%	40.43%	0.00%	-	-
Horiz. %	178.91%	104.16%	255.87%	164.01%	140.43%	100.00%	-	-
NAPS	3.5025	3.0549	2.8486	2.3392	2.0575	1.8356	1.6681	13.15%
YoY %	14.65%	7.24%	21.78%	13.69%	12.09%	10.04%	-	-
Horiz. %	209.97%	183.14%	170.77%	140.23%	123.34%	110.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.33	5.95	6.00	6.30	3.78	2.43	2.55	-
P/RPS	0.57	0.66	0.49	0.36	0.20	0.14	0.21	18.09%
YoY %	-13.64%	34.69%	36.11%	80.00%	42.86%	-33.33%	-	-
Horiz. %	271.43%	314.29%	233.33%	171.43%	95.24%	66.67%	100.00%	-
P/EPS	10.38	22.44	11.01	8.72	7.64	6.55	7.95	4.54%
YoY %	-53.74%	103.81%	26.26%	14.14%	16.64%	-17.61%	-	-
Horiz. %	130.57%	282.26%	138.49%	109.69%	96.10%	82.39%	100.00%	-
EY	9.64	4.46	9.08	11.47	13.10	15.26	12.58	-4.33%
YoY %	116.14%	-50.88%	-20.84%	-12.44%	-14.15%	21.30%	-	-
Horiz. %	76.63%	35.45%	72.18%	91.18%	104.13%	121.30%	100.00%	-
DY	3.16	2.02	5.00	6.35	9.26	10.29	0.00	-
YoY %	56.44%	-59.60%	-21.26%	-31.43%	-10.01%	0.00%	-	-
Horiz. %	30.71%	19.63%	48.59%	61.71%	89.99%	100.00%	-	-
P/NAPS	1.75	1.83	1.94	1.19	0.80	0.57	0.62	18.87%
YoY %	-4.37%	-5.67%	63.03%	48.75%	40.35%	-8.06%	-	-
Horiz. %	282.26%	295.16%	312.90%	191.94%	129.03%	91.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	21/08/09	20/08/08	17/08/07	17/08/06	11/08/05	05/08/04	-
Price	6.43	6.15	5.85	6.60	3.67	2.58	2.67	-
P/RPS	0.58	0.68	0.48	0.38	0.19	0.15	0.22	17.52%
YoY %	-14.71%	41.67%	26.32%	100.00%	26.67%	-31.82%	-	-
Horiz. %	263.64%	309.09%	218.18%	172.73%	86.36%	68.18%	100.00%	-
P/EPS	10.54	23.19	10.73	9.14	7.41	6.96	8.32	4.01%
YoY %	-54.55%	116.12%	17.40%	23.35%	6.47%	-16.35%	-	-
Horiz. %	126.68%	278.73%	128.97%	109.86%	89.06%	83.65%	100.00%	-
EY	9.49	4.31	9.32	10.95	13.49	14.37	12.01	-3.84%
YoY %	120.19%	-53.76%	-14.89%	-18.83%	-6.12%	19.65%	-	-
Horiz. %	79.02%	35.89%	77.60%	91.17%	112.32%	119.65%	100.00%	-
DY	3.11	1.95	5.13	6.06	9.54	9.69	0.00	-
YoY %	59.49%	-61.99%	-15.35%	-36.48%	-1.55%	0.00%	-	-
Horiz. %	32.09%	20.12%	52.94%	62.54%	98.45%	100.00%	-	-
P/NAPS	1.78	1.89	1.89	1.25	0.77	0.61	0.65	18.27%
YoY %	-5.82%	0.00%	51.20%	62.34%	26.23%	-6.15%	-	-
Horiz. %	273.85%	290.77%	290.77%	192.31%	118.46%	93.85%	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