[UMW] YoY 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- -1.07%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,581,069 3,568,164 2,504,658 2,492,614 2,403,048 1,504,234 1,278,281 12.41%
PBT 185,468 354,998 167,826 192,022 141,206 95,293 113,526 8.51%
Tax -42,104 -96,372 -22,070 -53,436 -35,154 -57,193 -64,273 -6.80%
NP 143,364 258,626 145,756 138,586 106,052 38,100 49,253 19.47%
-
NP to SH 79,431 151,724 106,752 62,389 53,711 38,100 49,253 8.28%
-
Tax Rate 22.70% 27.15% 13.15% 27.83% 24.90% 60.02% 56.62% -
Total Cost 2,437,705 3,309,538 2,358,902 2,354,028 2,296,996 1,466,134 1,229,028 12.07%
-
Net Worth 3,571,213 3,329,630 2,733,286 2,403,471 2,144,802 1,948,562 1,766,627 12.43%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 65,826 161,637 103,592 88,692 63,159 - - -
Div Payout % 82.87% 106.53% 97.04% 142.16% 117.59% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,571,213 3,329,630 2,733,286 2,403,471 2,144,802 1,948,562 1,766,627 12.43%
NOSH 1,097,113 1,077,585 517,962 506,815 505,277 470,951 275,772 25.85%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.55% 7.25% 5.82% 5.56% 4.41% 2.53% 3.85% -
ROE 2.22% 4.56% 3.91% 2.60% 2.50% 1.96% 2.79% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 235.26 331.13 483.56 491.82 475.59 319.40 463.53 -10.67%
EPS 7.24 14.08 20.61 12.31 10.63 8.09 17.86 -13.95%
DPS 6.00 15.00 20.00 17.50 12.50 0.00 0.00 -
NAPS 3.2551 3.0899 5.277 4.7423 4.2448 4.1375 6.4061 -10.66%
Adjusted Per Share Value based on latest NOSH - 506,815
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 220.93 305.42 214.39 213.36 205.69 128.75 109.41 12.41%
EPS 6.80 12.99 9.14 5.34 4.60 3.26 4.22 8.26%
DPS 5.63 13.84 8.87 7.59 5.41 0.00 0.00 -
NAPS 3.0568 2.85 2.3396 2.0572 1.8358 1.6679 1.5121 12.43%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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 2.53 1.81 1.30 0.77 0.51 0.80 0.86 19.68%
P/EPS 82.18 42.61 30.57 30.71 22.86 31.52 22.23 24.32%
EY 1.22 2.35 3.27 3.26 4.37 3.17 4.50 -19.53%
DY 1.01 2.50 3.17 4.63 5.14 0.00 0.00 -
P/NAPS 1.83 1.94 1.19 0.80 0.57 0.62 0.62 19.74%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
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 2.61 1.77 1.36 0.75 0.54 0.84 0.98 17.71%
P/EPS 84.94 41.55 32.02 29.81 24.27 33.00 25.36 22.29%
EY 1.18 2.41 3.12 3.35 4.12 3.03 3.94 -18.18%
DY 0.98 2.56 3.03 4.77 4.84 0.00 0.00 -
P/NAPS 1.89 1.89 1.25 0.77 0.61 0.65 0.71 17.70%

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
Post a Comment