[UMW] YoY TTM 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- -14.75%

YoY- -27.42%

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
TTM Result
Revenue	14,957,072	12,892,632	12,105,221	11,147,163	12,012,769	9,627,900	10,425,762	6.19%
YoY %	16.01%	6.50%	8.59%	-7.21%	24.77%	-7.65%	-	-
Horiz. %	143.46%	123.66%	116.11%	106.92%	115.22%	92.35%	100.00%	-
PBT	1,695,428	1,189,178	1,284,659	937,994	1,196,080	709,343	773,520	13.95%
YoY %	42.57%	-7.43%	36.96%	-21.58%	68.62%	-8.30%	-	-
Horiz. %	219.18%	153.74%	166.08%	121.26%	154.63%	91.70%	100.00%	-
Tax	-465,966	-337,226	-303,731	-225,786	-288,009	-134,932	-193,988	15.71%
YoY %	-38.18%	-11.03%	-34.52%	21.60%	-113.45%	30.44%	-	-
Horiz. %	240.20%	173.84%	156.57%	116.39%	148.47%	69.56%	100.00%	-
NP	1,229,462	851,952	980,928	712,208	908,071	574,411	579,532	13.34%
YoY %	44.31%	-13.15%	37.73%	-21.57%	58.09%	-0.88%	-	-
Horiz. %	212.15%	147.01%	169.26%	122.89%	156.69%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	675,287	437,160	581,559	417,733	575,581	367,514	307,968	13.96%
YoY %	54.47%	-24.83%	39.22%	-27.42%	56.61%	19.34%	-	-
Horiz. %	219.27%	141.95%	188.84%	135.64%	186.90%	119.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.48%	28.36%	23.64%	24.07%	24.08%	19.02%	25.08%	-
YoY %	-3.10%	19.97%	-1.79%	-0.04%	26.60%	-24.16%	-	-
Horiz. %	109.57%	113.08%	94.26%	95.97%	96.01%	75.84%	100.00%	-
Total Cost	13,727,610	12,040,680	11,124,293	10,434,955	11,104,698	9,053,489	9,846,230	5.68%
YoY %	14.01%	8.24%	6.61%	-6.03%	22.66%	-8.05%	-	-
Horiz. %	139.42%	122.29%	112.98%	105.98%	112.78%	91.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,603,895	3,494,973	4,091,829	3,571,213	3,329,630	2,589,810	2,403,471	11.43%
YoY %	31.73%	-14.59%	14.58%	7.26%	28.57%	7.75%	-	-
Horiz. %	191.55%	145.41%	170.25%	148.59%	138.53%	107.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	360,825	343,668	267,268	303,679	266,556	120,310	217,732	8.77%
YoY %	4.99%	28.59%	-11.99%	13.93%	121.56%	-44.74%	-	-
Horiz. %	165.72%	157.84%	122.75%	139.47%	122.42%	55.26%	100.00%	-
Div Payout %	53.43%	78.61%	45.96%	72.70%	46.31%	32.74%	70.70%	-
YoY %	-32.03%	71.04%	-36.78%	56.99%	41.45%	-53.69%	-	-
Horiz. %	75.57%	111.19%	65.01%	102.83%	65.50%	46.31%	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	3,494,973	4,091,829	3,571,213	3,329,630	2,589,810	2,403,471	11.43%
YoY %	31.73%	-14.59%	14.58%	7.26%	28.57%	7.75%	-	-
Horiz. %	191.55%	145.41%	170.25%	148.59%	138.53%	107.75%	100.00%	-
NOSH	1,168,293	1,164,991	1,129,653	1,097,113	1,077,585	517,962	506,815	14.91%
YoY %	0.28%	3.13%	2.97%	1.81%	108.04%	2.20%	-	-
Horiz. %	230.52%	229.87%	222.89%	216.47%	212.62%	102.20%	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	8.22%	6.61%	8.10%	6.39%	7.56%	5.97%	5.56%	-
YoY %	24.36%	-18.40%	26.76%	-15.48%	26.63%	7.37%	-	-
Horiz. %	147.84%	118.88%	145.68%	114.93%	135.97%	107.37%	100.00%	-
ROE	14.67%	12.51%	14.21%	11.70%	17.29%	14.19%	12.81%	-
YoY %	17.27%	-11.96%	21.45%	-32.33%	21.85%	10.77%	-	-
Horiz. %	114.52%	97.66%	110.93%	91.33%	134.97%	110.77%	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	1,280.25	1,106.67	1,071.59	1,016.04	1,114.79	1,858.80	2,057.11	-7.59%
YoY %	15.68%	3.27%	5.47%	-8.86%	-40.03%	-9.64%	-	-
Horiz. %	62.24%	53.80%	52.09%	49.39%	54.19%	90.36%	100.00%	-
EPS	57.80	37.52	51.48	38.08	53.41	70.95	60.77	-0.83%
YoY %	54.05%	-27.12%	35.19%	-28.70%	-24.72%	16.75%	-	-
Horiz. %	95.11%	61.74%	84.71%	62.66%	87.89%	116.75%	100.00%	-
DPS	31.00	29.50	23.66	28.00	24.74	23.23	43.00	-5.30%
YoY %	5.08%	24.68%	-15.50%	13.18%	6.50%	-45.98%	-	-
Horiz. %	72.09%	68.60%	55.02%	65.12%	57.53%	54.02%	100.00%	-
NAPS	3.9407	3.00	3.6222	3.2551	3.0899	5.00	4.7423	-3.03%
YoY %	31.36%	-17.18%	11.28%	5.35%	-38.20%	5.43%	-	-
Horiz. %	83.10%	63.26%	76.38%	68.64%	65.16%	105.43%	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	1,280.25	1,103.54	1,036.15	954.14	1,028.23	824.10	892.39	6.19%
YoY %	16.01%	6.50%	8.60%	-7.21%	24.77%	-7.65%	-	-
Horiz. %	143.46%	123.66%	116.11%	106.92%	115.22%	92.35%	100.00%	-
EPS	57.80	37.42	49.78	35.76	49.27	31.46	26.36	13.96%
YoY %	54.46%	-24.83%	39.21%	-27.42%	56.61%	19.35%	-	-
Horiz. %	219.27%	141.96%	188.85%	135.66%	186.91%	119.35%	100.00%	-
DPS	31.00	29.42	22.88	25.99	22.82	10.30	18.64	8.83%
YoY %	5.37%	28.58%	-11.97%	13.89%	121.55%	-44.74%	-	-
Horiz. %	166.31%	157.83%	122.75%	139.43%	122.42%	55.26%	100.00%	-
NAPS	3.9407	2.9915	3.5024	3.0568	2.85	2.2167	2.0572	11.43%
YoY %	31.73%	-14.59%	14.58%	7.26%	28.57%	7.75%	-	-
Horiz. %	191.56%	145.42%	170.25%	148.59%	138.54%	107.75%	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 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	0.71	0.65	0.59	0.59	0.54	0.34	0.18	25.67%
YoY %	9.23%	10.17%	0.00%	9.26%	58.82%	88.89%	-	-
Horiz. %	394.44%	361.11%	327.78%	327.78%	300.00%	188.89%	100.00%	-
P/EPS	15.80	19.24	12.30	15.63	11.23	8.88	6.22	16.79%
YoY %	-17.88%	56.42%	-21.31%	39.18%	26.46%	42.77%	-	-
Horiz. %	254.02%	309.32%	197.75%	251.29%	180.55%	142.77%	100.00%	-
EY	6.33	5.20	8.13	6.40	8.90	11.26	16.08	-14.37%
YoY %	21.73%	-36.04%	27.03%	-28.09%	-20.96%	-29.98%	-	-
Horiz. %	39.37%	32.34%	50.56%	39.80%	55.35%	70.02%	100.00%	-
DY	3.40	4.09	3.74	4.71	4.12	3.69	11.38	-18.22%
YoY %	-16.87%	9.36%	-20.59%	14.32%	11.65%	-67.57%	-	-
Horiz. %	29.88%	35.94%	32.86%	41.39%	36.20%	32.43%	100.00%	-
P/NAPS	2.32	2.41	1.75	1.83	1.94	1.26	0.80	19.39%
YoY %	-3.73%	37.71%	-4.37%	-5.67%	53.97%	57.50%	-	-
Horiz. %	290.00%	301.25%	218.75%	228.75%	242.50%	157.50%	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	0.78	0.65	0.60	0.61	0.52	0.36	0.18	27.65%
YoY %	20.00%	8.33%	-1.64%	17.31%	44.44%	100.00%	-	-
Horiz. %	433.33%	361.11%	333.33%	338.89%	288.89%	200.00%	100.00%	-
P/EPS	17.28	19.24	12.49	16.15	10.95	9.30	6.04	19.12%
YoY %	-10.19%	54.04%	-22.66%	47.49%	17.74%	53.97%	-	-
Horiz. %	286.09%	318.54%	206.79%	267.38%	181.29%	153.97%	100.00%	-
EY	5.79	5.20	8.01	6.19	9.13	10.75	16.56	-16.05%
YoY %	11.35%	-35.08%	29.40%	-32.20%	-15.07%	-35.08%	-	-
Horiz. %	34.96%	31.40%	48.37%	37.38%	55.13%	64.92%	100.00%	-
DY	3.10	4.09	3.68	4.55	4.23	3.52	11.72	-19.86%
YoY %	-24.21%	11.14%	-19.12%	7.57%	20.17%	-69.97%	-	-
Horiz. %	26.45%	34.90%	31.40%	38.82%	36.09%	30.03%	100.00%	-
P/NAPS	2.54	2.41	1.78	1.89	1.89	1.32	0.77	21.98%
YoY %	5.39%	35.39%	-5.82%	0.00%	43.18%	71.43%	-	-
Horiz. %	329.87%	312.99%	231.17%	245.45%	245.45%	171.43%	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