[UMW] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 120.43%

YoY- -50.46%

Quarter Report

2qtr2009Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	7,808,954	6,387,635	6,315,232	4,930,872	6,553,290	4,516,672	4,839,260	8.29%
YoY %	22.25%	1.15%	28.08%	-24.76%	45.09%	-6.67%	-	-
Horiz. %	161.37%	132.00%	130.50%	101.89%	135.42%	93.33%	100.00%	-
PBT	953,496	623,319	747,360	309,205	647,896	308,092	353,030	17.99%
YoY %	52.97%	-16.60%	141.70%	-52.28%	110.29%	-12.73%	-	-
Horiz. %	270.09%	176.56%	211.70%	87.59%	183.52%	87.27%	100.00%	-
Tax	-222,919	-168,926	-172,098	-67,659	-162,745	-51,702	-86,113	17.16%
YoY %	-31.96%	1.84%	-154.36%	58.43%	-214.78%	39.96%	-	-
Horiz. %	258.87%	196.17%	199.85%	78.57%	188.99%	60.04%	100.00%	-
NP	730,577	454,393	575,262	241,546	485,151	256,390	266,917	18.25%
YoY %	60.78%	-21.01%	138.16%	-50.21%	89.22%	-3.94%	-	-
Horiz. %	273.71%	170.24%	215.52%	90.49%	181.76%	96.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	444,279	254,810	344,553	145,389	293,494	187,060	125,450	23.43%
YoY %	74.36%	-26.05%	136.99%	-50.46%	56.90%	49.11%	-	-
Horiz. %	354.15%	203.12%	274.65%	115.89%	233.95%	149.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.38%	27.10%	23.03%	21.88%	25.12%	16.78%	24.39%	-
YoY %	-13.73%	17.67%	5.26%	-12.90%	49.70%	-31.20%	-	-
Horiz. %	95.86%	111.11%	94.42%	89.71%	102.99%	68.80%	100.00%	-
Total Cost	7,078,377	5,933,242	5,739,970	4,689,326	6,068,139	4,260,282	4,572,343	7.54%
YoY %	19.30%	3.37%	22.41%	-22.72%	42.44%	-6.82%	-	-
Horiz. %	154.81%	129.76%	125.54%	102.56%	132.71%	93.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,603,895	3,493,950	4,091,934	3,569,047	3,327,952	2,732,878	2,403,723	11.42%
YoY %	31.77%	-14.61%	14.65%	7.24%	21.77%	13.69%	-	-
Horiz. %	191.53%	145.36%	170.23%	148.48%	138.45%	113.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	116,829	116,465	112,968	65,786	161,556	103,576	88,702	4.69%
YoY %	0.31%	3.10%	71.72%	-59.28%	55.98%	16.77%	-	-
Horiz. %	131.71%	131.30%	127.36%	74.17%	182.13%	116.77%	100.00%	-
Div Payout %	26.30%	45.71%	32.79%	45.25%	55.05%	55.37%	70.71%	-
YoY %	-42.46%	39.40%	-27.54%	-17.80%	-0.58%	-21.69%	-	-
Horiz. %	37.19%	64.64%	46.37%	63.99%	77.85%	78.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	4,603,895	3,493,950	4,091,934	3,569,047	3,327,952	2,732,878	2,403,723	11.42%
YoY %	31.77%	-14.61%	14.65%	7.24%	21.77%	13.69%	-	-
Horiz. %	191.53%	145.36%	170.23%	148.48%	138.45%	113.69%	100.00%	-
NOSH	1,168,293	1,164,650	1,129,681	1,096,447	1,077,042	517,884	506,868	14.91%
YoY %	0.31%	3.10%	3.03%	1.80%	107.97%	2.17%	-	-
Horiz. %	230.49%	229.77%	222.87%	216.32%	212.49%	102.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	9.36%	7.11%	9.11%	4.90%	7.40%	5.68%	5.52%	-
YoY %	31.65%	-21.95%	85.92%	-33.78%	30.28%	2.90%	-	-
Horiz. %	169.57%	128.80%	165.04%	88.77%	134.06%	102.90%	100.00%	-
ROE	9.65%	7.29%	8.42%	4.07%	8.82%	6.84%	5.22%	-
YoY %	32.37%	-13.42%	106.88%	-53.85%	28.95%	31.03%	-	-
Horiz. %	184.87%	139.66%	161.30%	77.97%	168.97%	131.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	668.41	548.46	559.03	449.71	608.45	872.14	954.74	-5.76%
YoY %	21.87%	-1.89%	24.31%	-26.09%	-30.23%	-8.65%	-	-
Horiz. %	70.01%	57.45%	58.55%	47.10%	63.73%	91.35%	100.00%	-
EPS	38.03	21.88	30.50	13.26	27.25	36.12	24.75	7.41%
YoY %	73.81%	-28.26%	130.02%	-51.34%	-24.56%	45.94%	-	-
Horiz. %	153.66%	88.40%	123.23%	53.58%	110.10%	145.94%	100.00%	-
DPS	10.00	10.00	10.00	6.00	15.00	20.00	17.50	-8.89%
YoY %	0.00%	0.00%	66.67%	-60.00%	-25.00%	14.29%	-	-
Horiz. %	57.14%	57.14%	57.14%	34.29%	85.71%	114.29%	100.00%	-
NAPS	3.9407	3.00	3.6222	3.2551	3.0899	5.277	4.7423	-3.03%
YoY %	31.36%	-17.18%	11.28%	5.35%	-41.45%	11.28%	-	-
Horiz. %	83.10%	63.26%	76.38%	68.64%	65.16%	111.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,097,113
RPS	668.41	546.75	540.55	422.06	560.93	386.60	414.22	8.29%
YoY %	22.25%	1.15%	28.07%	-24.76%	45.09%	-6.67%	-	-
Horiz. %	161.37%	132.00%	130.50%	101.89%	135.42%	93.33%	100.00%	-
EPS	38.03	21.81	29.49	12.44	25.12	16.01	10.74	23.43%
YoY %	74.37%	-26.04%	137.06%	-50.48%	56.90%	49.07%	-	-
Horiz. %	354.10%	203.07%	274.58%	115.83%	233.89%	149.07%	100.00%	-
DPS	10.00	9.97	9.67	5.63	13.83	8.87	7.59	4.69%
YoY %	0.30%	3.10%	71.76%	-59.29%	55.92%	16.86%	-	-
Horiz. %	131.75%	131.36%	127.40%	74.18%	182.21%	116.86%	100.00%	-
NAPS	3.9407	2.9906	3.5025	3.0549	2.8486	2.3392	2.0575	11.42%
YoY %	31.77%	-14.62%	14.65%	7.24%	21.78%	13.69%	-	-
Horiz. %	191.53%	145.35%	170.23%	148.48%	138.45%	113.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.13	7.22	6.33	5.95	6.00	6.30	3.78	-
P/RPS	1.37	1.32	1.13	1.32	0.99	0.72	0.40	22.75%
YoY %	3.79%	16.81%	-14.39%	33.33%	37.50%	80.00%	-	-
Horiz. %	342.50%	330.00%	282.50%	330.00%	247.50%	180.00%	100.00%	-
P/EPS	24.01	33.00	20.75	44.87	22.02	17.44	15.27	7.82%
YoY %	-27.24%	59.04%	-53.76%	103.77%	26.26%	14.21%	-	-
Horiz. %	157.24%	216.11%	135.89%	293.84%	144.20%	114.21%	100.00%	-
EY	4.17	3.03	4.82	2.23	4.54	5.73	6.55	-7.24%
YoY %	37.62%	-37.14%	116.14%	-50.88%	-20.77%	-12.52%	-	-
Horiz. %	63.66%	46.26%	73.59%	34.05%	69.31%	87.48%	100.00%	-
DY	1.10	1.39	1.58	1.01	2.50	3.17	4.63	-21.28%
YoY %	-20.86%	-12.03%	56.44%	-59.60%	-21.14%	-31.53%	-	-
Horiz. %	23.76%	30.02%	34.13%	21.81%	54.00%	68.47%	100.00%	-
P/NAPS	2.32	2.41	1.75	1.83	1.94	1.19	0.80	19.39%
YoY %	-3.73%	37.71%	-4.37%	-5.67%	63.03%	48.75%	-	-
Horiz. %	290.00%	301.25%	218.75%	228.75%	242.50%	148.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	19/08/11	20/08/10	21/08/09	20/08/08	17/08/07	17/08/06	-
Price	9.99	7.22	6.43	6.15	5.85	6.60	3.67	-
P/RPS	1.49	1.32	1.15	1.37	0.96	0.76	0.38	25.54%
YoY %	12.88%	14.78%	-16.06%	42.71%	26.32%	100.00%	-	-
Horiz. %	392.11%	347.37%	302.63%	360.53%	252.63%	200.00%	100.00%	-
P/EPS	26.27	33.00	21.08	46.38	21.47	18.27	14.83	9.98%
YoY %	-20.39%	56.55%	-54.55%	116.02%	17.52%	23.20%	-	-
Horiz. %	177.14%	222.52%	142.14%	312.74%	144.77%	123.20%	100.00%	-
EY	3.81	3.03	4.74	2.16	4.66	5.47	6.74	-9.06%
YoY %	25.74%	-36.08%	119.44%	-53.65%	-14.81%	-18.84%	-	-
Horiz. %	56.53%	44.96%	70.33%	32.05%	69.14%	81.16%	100.00%	-
DY	1.00	1.39	1.56	0.98	2.56	3.03	4.77	-22.90%
YoY %	-28.06%	-10.90%	59.18%	-61.72%	-15.51%	-36.48%	-	-
Horiz. %	20.96%	29.14%	32.70%	20.55%	53.67%	63.52%	100.00%	-
P/NAPS	2.54	2.41	1.78	1.89	1.89	1.25	0.77	21.98%
YoY %	5.39%	35.39%	-5.82%	0.00%	51.20%	62.34%	-	-
Horiz. %	329.87%	312.99%	231.17%	245.45%	245.45%	162.34%	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