[UMW] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

29-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- 14.04%

YoY- 1.49%

Quarter Report

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	14,589,458	14,175,569	15,476,147	14,014,630	13,008,232	11,404,215	12,134,258	3.11%
YoY %	2.92%	-8.40%	10.43%	7.74%	14.07%	-6.02%	-	-
Horiz. %	120.23%	116.82%	127.54%	115.50%	107.20%	93.98%	100.00%	-
PBT	1,462,098	1,482,349	2,016,268	1,462,425	1,347,663	1,027,861	1,107,524	4.73%
YoY %	-1.37%	-26.48%	37.87%	8.52%	31.11%	-7.19%	-	-
Horiz. %	132.02%	133.84%	182.05%	132.04%	121.68%	92.81%	100.00%	-
Tax	-405,176	-341,212	-438,157	-423,127	-347,264	-246,563	-280,054	6.34%
YoY %	-18.75%	22.13%	-3.55%	-21.85%	-40.84%	11.96%	-	-
Horiz. %	144.68%	121.84%	156.45%	151.09%	124.00%	88.04%	100.00%	-
NP	1,056,922	1,141,137	1,578,111	1,039,298	1,000,399	781,298	827,470	4.16%
YoY %	-7.38%	-27.69%	51.84%	3.89%	28.04%	-5.58%	-	-
Horiz. %	127.73%	137.91%	190.72%	125.60%	120.90%	94.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	581,579	668,807	993,926	554,020	545,879	449,293	490,026	2.89%
YoY %	-13.04%	-32.71%	79.40%	1.49%	21.50%	-8.31%	-	-
Horiz. %	118.68%	136.48%	202.83%	113.06%	111.40%	91.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.71%	23.02%	21.73%	28.93%	25.77%	23.99%	25.29%	-
YoY %	20.37%	5.94%	-24.89%	12.26%	7.42%	-5.14%	-	-
Horiz. %	109.57%	91.02%	85.92%	114.39%	101.90%	94.86%	100.00%	-
Total Cost	13,532,536	13,034,432	13,898,036	12,975,332	12,007,833	10,622,917	11,306,788	3.03%
YoY %	3.82%	-6.21%	7.11%	8.06%	13.04%	-6.05%	-	-
Horiz. %	119.69%	115.28%	122.92%	114.76%	106.20%	93.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,602,729	6,415,452	5,068,058	4,466,621	4,222,370	3,954,181	3,603,953	10.61%
YoY %	2.92%	26.59%	13.47%	5.78%	6.78%	9.72%	-	-
Horiz. %	183.21%	178.01%	140.62%	123.94%	117.16%	109.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	479,000	397,219	584,146	360,495	340,134	220,130	399,490	3.06%
YoY %	20.59%	-32.00%	62.04%	5.99%	54.52%	-44.90%	-	-
Horiz. %	119.90%	99.43%	146.22%	90.24%	85.14%	55.10%	100.00%	-
Div Payout %	82.36%	59.39%	58.77%	65.07%	62.31%	48.99%	81.52%	-
YoY %	38.68%	1.05%	-9.68%	4.43%	27.19%	-39.90%	-	-
Horiz. %	101.03%	72.85%	72.09%	79.82%	76.44%	60.10%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	6,602,729	6,415,452	5,068,058	4,466,621	4,222,370	3,954,181	3,603,953	10.61%
YoY %	2.92%	26.59%	13.47%	5.78%	6.78%	9.72%	-	-
Horiz. %	183.21%	178.01%	140.62%	123.94%	117.16%	109.72%	100.00%	-
NOSH	1,168,293	1,168,293	1,168,293	1,168,293	1,161,683	1,124,944	1,093,830	1.10%
YoY %	0.00%	0.00%	0.00%	0.57%	3.27%	2.84%	-	-
Horiz. %	106.81%	106.81%	106.81%	106.81%	106.20%	102.84%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.24%	8.05%	10.20%	7.42%	7.69%	6.85%	6.82%	-
YoY %	-10.06%	-21.08%	37.47%	-3.51%	12.26%	0.44%	-	-
Horiz. %	106.16%	118.04%	149.56%	108.80%	112.76%	100.44%	100.00%	-
ROE	8.81%	10.42%	19.61%	12.40%	12.93%	11.36%	13.60%	-
YoY %	-15.45%	-46.86%	58.15%	-4.10%	13.82%	-16.47%	-	-
Horiz. %	64.78%	76.62%	144.19%	91.18%	95.07%	83.53%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	1,248.78	1,213.36	1,324.68	1,199.58	1,119.77	1,013.76	1,109.34	1.99%
YoY %	2.92%	-8.40%	10.43%	7.13%	10.46%	-8.62%	-	-
Horiz. %	112.57%	109.38%	119.41%	108.13%	100.94%	91.38%	100.00%	-
EPS	49.78	57.25	85.08	47.42	46.99	39.94	44.80	1.77%
YoY %	-13.05%	-32.71%	79.42%	0.92%	17.65%	-10.85%	-	-
Horiz. %	111.12%	127.79%	189.91%	105.85%	104.89%	89.15%	100.00%	-
DPS	41.00	34.00	50.00	31.00	29.28	19.57	37.00	1.72%
YoY %	20.59%	-32.00%	61.29%	5.87%	49.62%	-47.11%	-	-
Horiz. %	110.81%	91.89%	135.14%	83.78%	79.14%	52.89%	100.00%	-
NAPS	5.6516	5.4913	4.338	3.8232	3.6347	3.515	3.2948	9.40%
YoY %	2.92%	26.59%	13.47%	5.19%	3.41%	6.68%	-	-
Horiz. %	171.53%	166.67%	131.66%	116.04%	110.32%	106.68%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,168,293
RPS	1,248.78	1,213.36	1,324.68	1,199.58	1,113.44	976.14	1,038.63	3.11%
YoY %	2.92%	-8.40%	10.43%	7.74%	14.07%	-6.02%	-	-
Horiz. %	120.23%	116.82%	127.54%	115.50%	107.20%	93.98%	100.00%	-
EPS	49.78	57.25	85.08	47.42	46.72	38.46	41.94	2.89%
YoY %	-13.05%	-32.71%	79.42%	1.50%	21.48%	-8.30%	-	-
Horiz. %	118.69%	136.50%	202.86%	113.07%	111.40%	91.70%	100.00%	-
DPS	41.00	34.00	50.00	31.00	29.11	18.84	34.19	3.07%
YoY %	20.59%	-32.00%	61.29%	6.49%	54.51%	-44.90%	-	-
Horiz. %	119.92%	99.44%	146.24%	90.67%	85.14%	55.10%	100.00%	-
NAPS	5.6516	5.4913	4.338	3.8232	3.6141	3.3846	3.0848	10.61%
YoY %	2.92%	26.59%	13.47%	5.79%	6.78%	9.72%	-	-
Horiz. %	183.21%	178.01%	140.62%	123.94%	117.16%	109.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	10.84	10.98	13.34	7.30	7.36	6.35	5.25	-
P/RPS	0.87	0.90	1.01	0.61	0.66	0.63	0.47	10.80%
YoY %	-3.33%	-10.89%	65.57%	-7.58%	4.76%	34.04%	-	-
Horiz. %	185.11%	191.49%	214.89%	129.79%	140.43%	134.04%	100.00%	-
P/EPS	21.78	19.18	15.68	15.39	15.66	15.90	11.72	10.87%
YoY %	13.56%	22.32%	1.88%	-1.72%	-1.51%	35.67%	-	-
Horiz. %	185.84%	163.65%	133.79%	131.31%	133.62%	135.67%	100.00%	-
EY	4.59	5.21	6.38	6.50	6.38	6.29	8.53	-9.80%
YoY %	-11.90%	-18.34%	-1.85%	1.88%	1.43%	-26.26%	-	-
Horiz. %	53.81%	61.08%	74.79%	76.20%	74.79%	73.74%	100.00%	-
DY	3.78	3.10	3.75	4.25	3.98	3.08	7.05	-9.86%
YoY %	21.94%	-17.33%	-11.76%	6.78%	29.22%	-56.31%	-	-
Horiz. %	53.62%	43.97%	53.19%	60.28%	56.45%	43.69%	100.00%	-
P/NAPS	1.92	2.00	3.08	1.91	2.02	1.81	1.59	3.19%
YoY %	-4.00%	-35.06%	61.26%	-5.45%	11.60%	13.84%	-	-
Horiz. %	120.75%	125.79%	193.71%	120.13%	127.04%	113.84%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/15	23/05/14	23/05/13	29/05/12	25/05/11	20/05/10	20/05/09	-
Price	10.70	10.78	14.34	7.85	7.15	6.19	5.80	-
P/RPS	0.86	0.89	1.08	0.65	0.64	0.61	0.52	8.74%
YoY %	-3.37%	-17.59%	66.15%	1.56%	4.92%	17.31%	-	-
Horiz. %	165.38%	171.15%	207.69%	125.00%	123.08%	117.31%	100.00%	-
P/EPS	21.49	18.83	16.86	16.55	15.22	15.50	12.95	8.80%
YoY %	14.13%	11.68%	1.87%	8.74%	-1.81%	19.69%	-	-
Horiz. %	165.95%	145.41%	130.19%	127.80%	117.53%	119.69%	100.00%	-
EY	4.65	5.31	5.93	6.04	6.57	6.45	7.72	-8.09%
YoY %	-12.43%	-10.46%	-1.82%	-8.07%	1.86%	-16.45%	-	-
Horiz. %	60.23%	68.78%	76.81%	78.24%	85.10%	83.55%	100.00%	-
DY	3.83	3.15	3.49	3.95	4.10	3.16	6.38	-8.14%
YoY %	21.59%	-9.74%	-11.65%	-3.66%	29.75%	-50.47%	-	-
Horiz. %	60.03%	49.37%	54.70%	61.91%	64.26%	49.53%	100.00%	-
P/NAPS	1.89	1.96	3.31	2.05	1.97	1.76	1.76	1.19%
YoY %	-3.57%	-40.79%	61.46%	4.06%	11.93%	0.00%	-	-
Horiz. %	107.39%	111.36%	188.07%	116.48%	111.93%	100.00%	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