[UMW] YoY Quarter Result on 30-Jun-2012 [#2]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 1.91%

YoY- 117.76%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	3,485,294	3,966,828	3,499,181	4,108,917	3,166,475	3,282,075	2,581,069	5.13%
YoY %	-12.14%	13.36%	-14.84%	29.76%	-3.52%	27.16%	-	-
Horiz. %	135.03%	153.69%	135.57%	159.19%	122.68%	127.16%	100.00%	-
PBT	207,624	422,055	443,189	516,784	283,781	442,266	185,468	1.89%
YoY %	-50.81%	-4.77%	-14.24%	82.11%	-35.83%	138.46%	-	-
Horiz. %	111.95%	227.56%	238.96%	278.64%	153.01%	238.46%	100.00%	-
Tax	-74,267	-128,088	-101,202	-132,073	-89,234	-99,272	-42,104	9.91%
YoY %	42.02%	-26.57%	23.37%	-48.01%	10.11%	-135.78%	-	-
Horiz. %	176.39%	304.22%	240.36%	313.68%	211.94%	235.78%	100.00%	-
NP	133,357	293,967	341,987	384,711	194,547	342,994	143,364	-1.19%
YoY %	-54.64%	-14.04%	-11.11%	97.75%	-43.28%	139.25%	-	-
Horiz. %	93.02%	205.05%	238.54%	268.35%	135.70%	239.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,438	141,960	250,987	224,245	102,978	211,697	79,431	-2.45%
YoY %	-51.79%	-43.44%	11.93%	117.76%	-51.36%	166.52%	-	-
Horiz. %	86.16%	178.72%	315.98%	282.31%	129.64%	266.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.77%	30.35%	22.83%	25.56%	31.44%	22.45%	22.70%	-
YoY %	17.86%	32.94%	-10.68%	-18.70%	40.04%	-1.10%	-	-
Horiz. %	157.58%	133.70%	100.57%	112.60%	138.50%	98.90%	100.00%	-
Total Cost	3,351,937	3,672,861	3,157,194	3,724,206	2,971,928	2,939,081	2,437,705	5.44%
YoY %	-8.74%	16.33%	-15.23%	25.31%	1.12%	20.57%	-	-
Horiz. %	137.50%	150.67%	129.52%	152.78%	121.91%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,716,989	6,542,212	5,050,417	4,603,895	3,494,973	4,091,829	3,571,213	11.09%
YoY %	2.67%	29.54%	9.70%	31.73%	-14.59%	14.58%	-	-
Horiz. %	188.09%	183.19%	141.42%	128.92%	97.87%	114.58%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	116,829	116,829	116,829	116,829	116,499	112,965	65,826	10.02%
YoY %	0.00%	0.00%	0.00%	0.28%	3.13%	71.61%	-	-
Horiz. %	177.48%	177.48%	177.48%	177.48%	176.98%	171.61%	100.00%	-
Div Payout %	170.71%	82.30%	46.55%	52.10%	113.13%	53.36%	82.87%	-
YoY %	107.42%	76.80%	-10.65%	-53.95%	112.01%	-35.61%	-	-
Horiz. %	206.00%	99.31%	56.17%	62.87%	136.52%	64.39%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	6,716,989	6,542,212	5,050,417	4,603,895	3,494,973	4,091,829	3,571,213	11.09%
YoY %	2.67%	29.54%	9.70%	31.73%	-14.59%	14.58%	-	-
Horiz. %	188.09%	183.19%	141.42%	128.92%	97.87%	114.58%	100.00%	-
NOSH	1,168,293	1,168,293	1,168,293	1,168,293	1,164,991	1,129,653	1,097,113	1.05%
YoY %	0.00%	0.00%	0.00%	0.28%	3.13%	2.97%	-	-
Horiz. %	106.49%	106.49%	106.49%	106.49%	106.19%	102.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	3.83%	7.41%	9.77%	9.36%	6.14%	10.45%	5.55%	-
YoY %	-48.31%	-24.16%	4.38%	52.44%	-41.24%	88.29%	-	-
Horiz. %	69.01%	133.51%	176.04%	168.65%	110.63%	188.29%	100.00%	-
ROE	1.02%	2.17%	4.97%	4.87%	2.95%	5.17%	2.22%	-
YoY %	-53.00%	-56.34%	2.05%	65.08%	-42.94%	132.88%	-	-
Horiz. %	45.95%	97.75%	223.87%	219.37%	132.88%	232.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	298.32	339.54	299.51	351.70	271.80	290.54	235.26	4.03%
YoY %	-12.14%	13.37%	-14.84%	29.40%	-6.45%	23.50%	-	-
Horiz. %	126.80%	144.33%	127.31%	149.49%	115.53%	123.50%	100.00%	-
EPS	5.86	12.15	21.48	19.19	8.84	18.74	7.24	-3.46%
YoY %	-51.77%	-43.44%	11.93%	117.08%	-52.83%	158.84%	-	-
Horiz. %	80.94%	167.82%	296.69%	265.06%	122.10%	258.84%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	6.00	8.88%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	5.7494	5.5998	4.3229	3.9407	3.00	3.6222	3.2551	9.94%
YoY %	2.67%	29.54%	9.70%	31.36%	-17.18%	11.28%	-	-
Horiz. %	176.63%	172.03%	132.80%	121.06%	92.16%	111.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	298.32	339.54	299.51	351.70	271.03	280.93	220.93	5.13%
YoY %	-12.14%	13.37%	-14.84%	29.76%	-3.52%	27.16%	-	-
Horiz. %	135.03%	153.69%	135.57%	159.19%	122.68%	127.16%	100.00%	-
EPS	5.86	12.15	21.48	19.19	8.81	18.12	6.80	-2.44%
YoY %	-51.77%	-43.44%	11.93%	117.82%	-51.38%	166.47%	-	-
Horiz. %	86.18%	178.68%	315.88%	282.21%	129.56%	266.47%	100.00%	-
DPS	10.00	10.00	10.00	10.00	9.97	9.67	5.63	10.04%
YoY %	0.00%	0.00%	0.00%	0.30%	3.10%	71.76%	-	-
Horiz. %	177.62%	177.62%	177.62%	177.62%	177.09%	171.76%	100.00%	-
NAPS	5.7494	5.5998	4.3229	3.9407	2.9915	3.5024	3.0568	11.09%
YoY %	2.67%	29.54%	9.70%	31.73%	-14.59%	14.58%	-	-
Horiz. %	188.09%	183.19%	141.42%	128.92%	97.86%	114.58%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	10.14	10.92	14.60	9.13	7.22	6.33	5.95	-
P/RPS	3.40	3.22	4.87	2.60	2.66	2.18	2.53	5.04%
YoY %	5.59%	-33.88%	87.31%	-2.26%	22.02%	-13.83%	-	-
Horiz. %	134.39%	127.27%	192.49%	102.77%	105.14%	86.17%	100.00%	-
P/EPS	173.10	89.87	67.96	47.57	81.68	33.78	82.18	13.21%
YoY %	92.61%	32.24%	42.86%	-41.76%	141.80%	-58.90%	-	-
Horiz. %	210.64%	109.36%	82.70%	57.89%	99.39%	41.10%	100.00%	-
EY	0.58	1.11	1.47	2.10	1.22	2.96	1.22	-11.65%
YoY %	-47.75%	-24.49%	-30.00%	72.13%	-58.78%	142.62%	-	-
Horiz. %	47.54%	90.98%	120.49%	172.13%	100.00%	242.62%	100.00%	-
DY	0.99	0.92	0.68	1.10	1.39	1.58	1.01	-0.33%
YoY %	7.61%	35.29%	-38.18%	-20.86%	-12.03%	56.44%	-	-
Horiz. %	98.02%	91.09%	67.33%	108.91%	137.62%	156.44%	100.00%	-
P/NAPS	1.76	1.95	3.38	2.32	2.41	1.75	1.83	-0.64%
YoY %	-9.74%	-42.31%	45.69%	-3.73%	37.71%	-4.37%	-	-
Horiz. %	96.17%	106.56%	184.70%	126.78%	131.69%	95.63%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	27/08/14	30/08/13	16/08/12	19/08/11	20/08/10	21/08/09	-
Price	8.49	12.28	12.58	9.99	7.22	6.43	6.15	-
P/RPS	2.85	3.62	4.20	2.84	2.66	2.21	2.61	1.47%
YoY %	-21.27%	-13.81%	47.89%	6.77%	20.36%	-15.33%	-	-
Horiz. %	109.20%	138.70%	160.92%	108.81%	101.92%	84.67%	100.00%	-
P/EPS	144.93	101.06	58.56	52.05	81.68	34.31	84.94	9.30%
YoY %	43.41%	72.58%	12.51%	-36.28%	138.06%	-59.61%	-	-
Horiz. %	170.63%	118.98%	68.94%	61.28%	96.16%	40.39%	100.00%	-
EY	0.69	0.99	1.71	1.92	1.22	2.91	1.18	-8.55%
YoY %	-30.30%	-42.11%	-10.94%	57.38%	-58.08%	146.61%	-	-
Horiz. %	58.47%	83.90%	144.92%	162.71%	103.39%	246.61%	100.00%	-
DY	1.18	0.81	0.79	1.00	1.39	1.56	0.98	3.14%
YoY %	45.68%	2.53%	-21.00%	-28.06%	-10.90%	59.18%	-	-
Horiz. %	120.41%	82.65%	80.61%	102.04%	141.84%	159.18%	100.00%	-
P/NAPS	1.48	2.19	2.91	2.54	2.41	1.78	1.89	-3.99%
YoY %	-32.42%	-24.74%	14.57%	5.39%	35.39%	-5.82%	-	-
Horiz. %	78.31%	115.87%	153.97%	134.39%	127.51%	94.18%	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