[UMW] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

17-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 98.93%

YoY- 33.93%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	4,930,872	6,553,290	4,516,672	4,839,260	4,319,196	2,862,835	2,397,671	12.75%
YoY %	-24.76%	45.09%	-6.67%	12.04%	50.87%	19.40%	-	-
Horiz. %	205.65%	273.32%	188.38%	201.83%	180.14%	119.40%	100.00%	-
PBT	309,205	647,896	308,092	353,030	236,370	185,275	235,102	4.66%
YoY %	-52.28%	110.29%	-12.73%	49.35%	27.58%	-21.19%	-	-
Horiz. %	131.52%	275.58%	131.05%	150.16%	100.54%	78.81%	100.00%	-
Tax	-67,659	-162,745	-51,702	-86,113	-58,570	-109,726	-136,420	-11.02%
YoY %	58.43%	-214.78%	39.96%	-47.03%	46.62%	19.57%	-	-
Horiz. %	49.60%	119.30%	37.90%	63.12%	42.93%	80.43%	100.00%	-
NP	241,546	485,151	256,390	266,917	177,800	75,549	98,682	16.07%
YoY %	-50.21%	89.22%	-3.94%	50.12%	135.34%	-23.44%	-	-
Horiz. %	244.77%	491.63%	259.81%	270.48%	180.17%	76.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,389	293,494	187,060	125,450	93,666	75,549	98,682	6.66%
YoY %	-50.46%	56.90%	49.11%	33.93%	23.98%	-23.44%	-	-
Horiz. %	147.33%	297.41%	189.56%	127.13%	94.92%	76.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.88%	25.12%	16.78%	24.39%	24.78%	59.22%	58.03%	-
YoY %	-12.90%	49.70%	-31.20%	-1.57%	-58.16%	2.05%	-	-
Horiz. %	37.70%	43.29%	28.92%	42.03%	42.70%	102.05%	100.00%	-
Total Cost	4,689,326	6,068,139	4,260,282	4,572,343	4,141,396	2,787,286	2,298,989	12.60%
YoY %	-22.72%	42.44%	-6.82%	10.41%	48.58%	21.24%	-	-
Horiz. %	203.97%	263.95%	185.31%	198.88%	180.14%	121.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	1,766,322	12.42%
YoY %	7.24%	21.77%	13.69%	12.09%	10.04%	10.33%	-	-
Horiz. %	202.06%	188.41%	154.72%	136.09%	121.41%	110.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	65,786	161,556	103,576	88,702	63,151	-	-	-
YoY %	-59.28%	55.98%	16.77%	40.46%	0.00%	-	-	-
Horiz. %	104.17%	255.82%	164.01%	140.46%	100.00%	-	-	-
Div Payout %	45.25%	55.05%	55.37%	70.71%	67.42%	-	-	-
YoY %	-17.80%	-0.58%	-21.69%	4.88%	0.00%	-	-	-
Horiz. %	67.12%	81.65%	82.13%	104.88%	100.00%	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	3,569,047	3,327,952	2,732,878	2,403,723	2,144,516	1,948,777	1,766,322	12.42%
YoY %	7.24%	21.77%	13.69%	12.09%	10.04%	10.33%	-	-
Horiz. %	202.06%	188.41%	154.72%	136.09%	121.41%	110.33%	100.00%	-
NOSH	1,096,447	1,077,042	517,884	506,868	505,210	471,003	275,725	25.84%
YoY %	1.80%	107.97%	2.17%	0.33%	7.26%	70.82%	-	-
Horiz. %	397.66%	390.62%	187.83%	183.83%	183.23%	170.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	4.90%	7.40%	5.68%	5.52%	4.12%	2.64%	4.12%	-
YoY %	-33.78%	30.28%	2.90%	33.98%	56.06%	-35.92%	-	-
Horiz. %	118.93%	179.61%	137.86%	133.98%	100.00%	64.08%	100.00%	-
ROE	4.07%	8.82%	6.84%	5.22%	4.37%	3.88%	5.59%	-
YoY %	-53.85%	28.95%	31.03%	19.45%	12.63%	-30.59%	-	-
Horiz. %	72.81%	157.78%	122.36%	93.38%	78.18%	69.41%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	449.71	608.45	872.14	954.74	854.93	607.82	869.59	-10.39%
YoY %	-26.09%	-30.23%	-8.65%	11.67%	40.66%	-30.10%	-	-
Horiz. %	51.72%	69.97%	100.29%	109.79%	98.31%	69.90%	100.00%	-
EPS	13.26	27.25	36.12	24.75	18.54	16.04	35.79	-15.23%
YoY %	-51.34%	-24.56%	45.94%	33.50%	15.59%	-55.18%	-	-
Horiz. %	37.05%	76.14%	100.92%	69.15%	51.80%	44.82%	100.00%	-
DPS	6.00	15.00	20.00	17.50	12.50	0.00	0.00	-
YoY %	-60.00%	-25.00%	14.29%	40.00%	0.00%	0.00%	-	-
Horiz. %	48.00%	120.00%	160.00%	140.00%	100.00%	-	-	-
NAPS	3.2551	3.0899	5.277	4.7423	4.2448	4.1375	6.4061	-10.66%
YoY %	5.35%	-41.45%	11.28%	11.72%	2.59%	-35.41%	-	-
Horiz. %	50.81%	48.23%	82.37%	74.03%	66.26%	64.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 506,815
RPS	422.06	560.93	386.60	414.22	369.70	245.04	205.23	12.75%
YoY %	-24.76%	45.09%	-6.67%	12.04%	50.87%	19.40%	-	-
Horiz. %	205.65%	273.32%	188.37%	201.83%	180.14%	119.40%	100.00%	-
EPS	12.44	25.12	16.01	10.74	8.02	6.47	8.45	6.65%
YoY %	-50.48%	56.90%	49.07%	33.92%	23.96%	-23.43%	-	-
Horiz. %	147.22%	297.28%	189.47%	127.10%	94.91%	76.57%	100.00%	-
DPS	5.63	13.83	8.87	7.59	5.41	0.00	0.00	-
YoY %	-59.29%	55.92%	16.86%	40.30%	0.00%	0.00%	-	-
Horiz. %	104.07%	255.64%	163.96%	140.30%	100.00%	-	-	-
NAPS	3.0549	2.8486	2.3392	2.0575	1.8356	1.6681	1.5119	12.42%
YoY %	7.24%	21.78%	13.69%	12.09%	10.04%	10.33%	-	-
Horiz. %	202.06%	188.41%	154.72%	136.09%	121.41%	110.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	5.95	6.00	6.30	3.78	2.43	2.55	3.97	-
P/RPS	1.32	0.99	0.72	0.40	0.28	0.42	0.46	19.18%
YoY %	33.33%	37.50%	80.00%	42.86%	-33.33%	-8.70%	-	-
Horiz. %	286.96%	215.22%	156.52%	86.96%	60.87%	91.30%	100.00%	-
P/EPS	44.87	22.02	17.44	15.27	13.11	15.90	11.09	26.20%
YoY %	103.77%	26.26%	14.21%	16.48%	-17.55%	43.37%	-	-
Horiz. %	404.60%	198.56%	157.26%	137.69%	118.21%	143.37%	100.00%	-
EY	2.23	4.54	5.73	6.55	7.63	6.29	9.02	-20.76%
YoY %	-50.88%	-20.77%	-12.52%	-14.15%	21.30%	-30.27%	-	-
Horiz. %	24.72%	50.33%	63.53%	72.62%	84.59%	69.73%	100.00%	-
DY	1.01	2.50	3.17	4.63	5.14	0.00	0.00	-
YoY %	-59.60%	-21.14%	-31.53%	-9.92%	0.00%	0.00%	-	-
Horiz. %	19.65%	48.64%	61.67%	90.08%	100.00%	-	-	-
P/NAPS	1.83	1.94	1.19	0.80	0.57	0.62	0.62	19.74%
YoY %	-5.67%	63.03%	48.75%	40.35%	-8.06%	0.00%	-	-
Horiz. %	295.16%	312.90%	191.94%	129.03%	91.94%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	20/08/08	17/08/07	17/08/06	11/08/05	05/08/04	13/08/03	-
Price	6.15	5.85	6.60	3.67	2.58	2.67	4.53	-
P/RPS	1.37	0.96	0.76	0.38	0.30	0.44	0.52	17.50%
YoY %	42.71%	26.32%	100.00%	26.67%	-31.82%	-15.38%	-	-
Horiz. %	263.46%	184.62%	146.15%	73.08%	57.69%	84.62%	100.00%	-
P/EPS	46.38	21.47	18.27	14.83	13.92	16.65	12.66	24.13%
YoY %	116.02%	17.52%	23.20%	6.54%	-16.40%	31.52%	-	-
Horiz. %	366.35%	169.59%	144.31%	117.14%	109.95%	131.52%	100.00%	-
EY	2.16	4.66	5.47	6.74	7.19	6.01	7.90	-19.42%
YoY %	-53.65%	-14.81%	-18.84%	-6.26%	19.63%	-23.92%	-	-
Horiz. %	27.34%	58.99%	69.24%	85.32%	91.01%	76.08%	100.00%	-
DY	0.98	2.56	3.03	4.77	4.84	0.00	0.00	-
YoY %	-61.72%	-15.51%	-36.48%	-1.45%	0.00%	0.00%	-	-
Horiz. %	20.25%	52.89%	62.60%	98.55%	100.00%	-	-	-
P/NAPS	1.89	1.89	1.25	0.77	0.61	0.65	0.71	17.70%
YoY %	0.00%	51.20%	62.34%	26.23%	-6.15%	-8.45%	-	-
Horiz. %	266.20%	266.20%	176.06%	108.45%	85.92%	91.55%	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