[UMW] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

20-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 17.49%

YoY- -8.31%

Quarter Report

1qtr2010Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	15,476,147	14,014,630	13,008,232	11,404,215	12,134,258	10,949,263	9,615,856	8.24%
YoY %	10.43%	7.74%	14.07%	-6.02%	10.82%	13.87%	-	-
Horiz. %	160.94%	145.75%	135.28%	118.60%	126.19%	113.87%	100.00%	-
PBT	2,016,268	1,462,425	1,347,663	1,027,861	1,107,524	1,008,908	733,539	18.33%
YoY %	37.87%	8.52%	31.11%	-7.19%	9.77%	37.54%	-	-
Horiz. %	274.87%	199.37%	183.72%	140.12%	150.98%	137.54%	100.00%	-
Tax	-438,157	-423,127	-347,264	-246,563	-280,054	-213,707	-166,298	17.50%
YoY %	-3.55%	-21.85%	-40.84%	11.96%	-31.05%	-28.51%	-	-
Horiz. %	263.48%	254.44%	208.82%	148.27%	168.40%	128.51%	100.00%	-
NP	1,578,111	1,039,298	1,000,399	781,298	827,470	795,201	567,241	18.57%
YoY %	51.84%	3.89%	28.04%	-5.58%	4.06%	40.19%	-	-
Horiz. %	278.21%	183.22%	176.36%	137.74%	145.88%	140.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	993,926	554,020	545,879	449,293	490,026	530,609	323,151	20.57%
YoY %	79.40%	1.49%	21.50%	-8.31%	-7.65%	64.20%	-	-
Horiz. %	307.57%	171.44%	168.92%	139.04%	151.64%	164.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.73%	28.93%	25.77%	23.99%	25.29%	21.18%	22.67%	-
YoY %	-24.89%	12.26%	7.42%	-5.14%	19.41%	-6.57%	-	-
Horiz. %	95.85%	127.61%	113.67%	105.82%	111.56%	93.43%	100.00%	-
Total Cost	13,898,036	12,975,332	12,007,833	10,622,917	11,306,788	10,154,062	9,048,615	7.40%
YoY %	7.11%	8.06%	13.04%	-6.05%	11.35%	12.22%	-	-
Horiz. %	153.59%	143.40%	132.70%	117.40%	124.96%	112.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,068,058	4,466,621	4,222,370	3,954,181	3,603,953	3,277,395	2,569,033	11.97%
YoY %	13.47%	5.78%	6.78%	9.72%	9.96%	27.57%	-	-
Horiz. %	197.27%	173.86%	164.36%	153.92%	140.28%	127.57%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	584,146	360,495	340,134	220,130	399,490	156,714	157,207	24.42%
YoY %	62.04%	5.99%	54.52%	-44.90%	154.92%	-0.31%	-	-
Horiz. %	371.58%	229.31%	216.36%	140.03%	254.12%	99.69%	100.00%	-
Div Payout %	58.77%	65.07%	62.31%	48.99%	81.52%	29.53%	48.65%	-
YoY %	-9.68%	4.43%	27.19%	-39.90%	176.06%	-39.30%	-	-
Horiz. %	120.80%	133.75%	128.08%	100.70%	167.56%	60.70%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	5,068,058	4,466,621	4,222,370	3,954,181	3,603,953	3,277,395	2,569,033	11.97%
YoY %	13.47%	5.78%	6.78%	9.72%	9.96%	27.57%	-	-
Horiz. %	197.27%	173.86%	164.36%	153.92%	140.28%	127.57%	100.00%	-
NOSH	1,168,293	1,168,293	1,161,683	1,124,944	1,093,830	1,076,461	513,806	14.65%
YoY %	0.00%	0.57%	3.27%	2.84%	1.61%	109.51%	-	-
Horiz. %	227.38%	227.38%	226.09%	218.94%	212.89%	209.51%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	10.20%	7.42%	7.69%	6.85%	6.82%	7.26%	5.90%	-
YoY %	37.47%	-3.51%	12.26%	0.44%	-6.06%	23.05%	-	-
Horiz. %	172.88%	125.76%	130.34%	116.10%	115.59%	123.05%	100.00%	-
ROE	19.61%	12.40%	12.93%	11.36%	13.60%	16.19%	12.58%	-
YoY %	58.15%	-4.10%	13.82%	-16.47%	-16.00%	28.70%	-	-
Horiz. %	155.88%	98.57%	102.78%	90.30%	108.11%	128.70%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	1,324.68	1,199.58	1,119.77	1,013.76	1,109.34	1,017.15	1,871.49	-5.59%
YoY %	10.43%	7.13%	10.46%	-8.62%	9.06%	-45.65%	-	-
Horiz. %	70.78%	64.10%	59.83%	54.17%	59.28%	54.35%	100.00%	-
EPS	85.08	47.42	46.99	39.94	44.80	49.29	62.89	5.16%
YoY %	79.42%	0.92%	17.65%	-10.85%	-9.11%	-21.63%	-	-
Horiz. %	135.28%	75.40%	74.72%	63.51%	71.24%	78.37%	100.00%	-
DPS	50.00	31.00	29.28	19.57	37.00	14.56	31.00	8.28%
YoY %	61.29%	5.87%	49.62%	-47.11%	154.12%	-53.03%	-	-
Horiz. %	161.29%	100.00%	94.45%	63.13%	119.35%	46.97%	100.00%	-
NAPS	4.338	3.8232	3.6347	3.515	3.2948	3.0446	5.00	-2.33%
YoY %	13.47%	5.19%	3.41%	6.68%	8.22%	-39.11%	-	-
Horiz. %	86.76%	76.46%	72.69%	70.30%	65.90%	60.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,124,944
RPS	1,324.68	1,199.58	1,113.44	976.14	1,038.63	937.20	823.07	8.24%
YoY %	10.43%	7.74%	14.07%	-6.02%	10.82%	13.87%	-	-
Horiz. %	160.94%	145.74%	135.28%	118.60%	126.19%	113.87%	100.00%	-
EPS	85.08	47.42	46.72	38.46	41.94	45.42	27.66	20.57%
YoY %	79.42%	1.50%	21.48%	-8.30%	-7.66%	64.21%	-	-
Horiz. %	307.59%	171.44%	168.91%	139.05%	151.63%	164.21%	100.00%	-
DPS	50.00	31.00	29.11	18.84	34.19	13.41	13.46	24.42%
YoY %	61.29%	6.49%	54.51%	-44.90%	154.96%	-0.37%	-	-
Horiz. %	371.47%	230.31%	216.27%	139.97%	254.01%	99.63%	100.00%	-
NAPS	4.338	3.8232	3.6141	3.3846	3.0848	2.8053	2.199	11.97%
YoY %	13.47%	5.79%	6.78%	9.72%	9.96%	27.57%	-	-
Horiz. %	197.27%	173.86%	164.35%	153.92%	140.28%	127.57%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	13.34	7.30	7.36	6.35	5.25	6.05	5.40	-
P/RPS	1.01	0.61	0.66	0.63	0.47	0.59	0.29	23.09%
YoY %	65.57%	-7.58%	4.76%	34.04%	-20.34%	103.45%	-	-
Horiz. %	348.28%	210.34%	227.59%	217.24%	162.07%	203.45%	100.00%	-
P/EPS	15.68	15.39	15.66	15.90	11.72	12.27	8.59	10.53%
YoY %	1.88%	-1.72%	-1.51%	35.67%	-4.48%	42.84%	-	-
Horiz. %	182.54%	179.16%	182.31%	185.10%	136.44%	142.84%	100.00%	-
EY	6.38	6.50	6.38	6.29	8.53	8.15	11.65	-9.54%
YoY %	-1.85%	1.88%	1.43%	-26.26%	4.66%	-30.04%	-	-
Horiz. %	54.76%	55.79%	54.76%	53.99%	73.22%	69.96%	100.00%	-
DY	3.75	4.25	3.98	3.08	7.05	2.41	5.74	-6.84%
YoY %	-11.76%	6.78%	29.22%	-56.31%	192.53%	-58.01%	-	-
Horiz. %	65.33%	74.04%	69.34%	53.66%	122.82%	41.99%	100.00%	-
P/NAPS	3.08	1.91	2.02	1.81	1.59	1.99	1.08	19.06%
YoY %	61.26%	-5.45%	11.60%	13.84%	-20.10%	84.26%	-	-
Horiz. %	285.19%	176.85%	187.04%	167.59%	147.22%	184.26%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	29/05/12	25/05/11	20/05/10	20/05/09	23/05/08	16/05/07	-
Price	14.34	7.85	7.15	6.19	5.80	6.65	5.85	-
P/RPS	1.08	0.65	0.64	0.61	0.52	0.65	0.31	23.10%
YoY %	66.15%	1.56%	4.92%	17.31%	-20.00%	109.68%	-	-
Horiz. %	348.39%	209.68%	206.45%	196.77%	167.74%	209.68%	100.00%	-
P/EPS	16.86	16.55	15.22	15.50	12.95	13.49	9.30	10.41%
YoY %	1.87%	8.74%	-1.81%	19.69%	-4.00%	45.05%	-	-
Horiz. %	181.29%	177.96%	163.66%	166.67%	139.25%	145.05%	100.00%	-
EY	5.93	6.04	6.57	6.45	7.72	7.41	10.75	-9.43%
YoY %	-1.82%	-8.07%	1.86%	-16.45%	4.18%	-31.07%	-	-
Horiz. %	55.16%	56.19%	61.12%	60.00%	71.81%	68.93%	100.00%	-
DY	3.49	3.95	4.10	3.16	6.38	2.19	5.30	-6.72%
YoY %	-11.65%	-3.66%	29.75%	-50.47%	191.32%	-58.68%	-	-
Horiz. %	65.85%	74.53%	77.36%	59.62%	120.38%	41.32%	100.00%	-
P/NAPS	3.31	2.05	1.97	1.76	1.76	2.18	1.17	18.90%
YoY %	61.46%	4.06%	11.93%	0.00%	-19.27%	86.32%	-	-
Horiz. %	282.91%	175.21%	168.38%	150.43%	150.43%	186.32%	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