[UMW] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[UMW] UMW HOLDINGS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.32%
YoY- 57.01%
Quarter Report
Latest QR
Upcoming QR
UMW's Result
UMW's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,087,276 2,797,651 3,326,175 2,769,714 2,528,331 2,804,769 1,554,596 12.10%
PBT 340,922 288,174 353,781 232,618 203,261 202,395 83,152 26.49%
Tax -78,723 -63,157 -93,274 -40,439 -36,066 -47,015 -50,220 7.77%
NP 262,199 225,017 260,507 192,179 167,195 155,380 32,932 41.28%
-
NP to SH 149,394 125,938 152,656 139,119 88,607 81,609 32,932 28.64%
-
Tax Rate 23.09% 21.92% 26.36% 17.38% 17.74% 23.23% 60.40% -
Total Cost 2,825,077 2,572,634 3,065,668 2,577,535 2,361,136 2,649,389 1,521,664 10.85%
-
Net Worth 4,076,743 3,657,591 3,380,563 2,830,092 2,447,236 2,184,419 1,949,744 13.07%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 153,137 54,994 107,960 62,642 - 25,297 42,523 23.79%
Div Payout % 102.51% 43.67% 70.72% 45.03% - 31.00% 129.12% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 4,076,743 3,657,591 3,380,563 2,830,092 2,447,236 2,184,419 1,949,744 13.07%
NOSH 1,134,350 1,099,895 1,079,603 522,022 506,905 505,945 472,482 15.70%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.49% 8.04% 7.83% 6.94% 6.61% 5.54% 2.12% -
ROE 3.66% 3.44% 4.52% 4.92% 3.62% 3.74% 1.69% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 272.16 254.36 308.09 530.57 498.78 554.36 329.03 -3.11%
EPS 13.17 11.45 14.14 26.65 17.48 16.13 6.97 11.18%
DPS 13.50 5.00 10.00 12.00 0.00 5.00 9.00 6.98%
NAPS 3.5939 3.3254 3.1313 5.4214 4.8278 4.3175 4.1266 -2.27%
Adjusted Per Share Value based on latest NOSH - 522,022
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 264.26 239.46 284.70 237.07 216.41 240.07 133.07 12.10%
EPS 12.79 10.78 13.07 11.91 7.58 6.99 2.82 28.64%
DPS 13.11 4.71 9.24 5.36 0.00 2.17 3.64 23.79%
NAPS 3.4895 3.1307 2.8936 2.4224 2.0947 1.8698 1.6689 13.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 6.77 6.29 5.80 7.05 3.62 2.78 2.60 -
P/RPS 2.49 2.47 1.88 1.33 0.73 0.50 0.79 21.07%
P/EPS 51.40 54.93 41.02 26.45 20.71 17.23 37.30 5.48%
EY 1.95 1.82 2.44 3.78 4.83 5.80 2.68 -5.15%
DY 1.99 0.79 1.72 1.70 0.00 1.80 3.46 -8.80%
P/NAPS 1.88 1.89 1.85 1.30 0.75 0.64 0.63 19.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 20/11/09 24/11/08 15/11/07 16/11/06 28/11/05 10/11/04 -
Price 6.80 6.31 5.40 7.50 3.80 2.90 2.62 -
P/RPS 2.50 2.48 1.75 1.41 0.76 0.52 0.80 20.90%
P/EPS 51.63 55.11 38.19 28.14 21.74 17.98 37.59 5.42%
EY 1.94 1.81 2.62 3.55 4.60 5.56 2.66 -5.12%
DY 1.99 0.79 1.85 1.60 0.00 1.72 3.44 -8.71%
P/NAPS 1.89 1.90 1.72 1.38 0.79 0.67 0.63 20.08%

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