[UMS] QoQ Annualized Quarter Result on 30-Jun-2002 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 14.72%
YoY- -15.97%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 41,454 36,152 45,215 44,274 45,030 45,084 54,349 -16.53%
PBT 3,564 2,236 6,906 6,594 5,876 5,672 7,808 -40.74%
Tax -1,598 -580 -2,260 -2,166 -2,016 -2,260 -2,704 -29.59%
NP 1,966 1,656 4,646 4,428 3,860 3,412 5,104 -47.09%
-
NP to SH 1,966 1,656 4,646 4,428 3,860 3,412 5,104 -47.09%
-
Tax Rate 44.84% 25.94% 32.73% 32.85% 34.31% 39.84% 34.63% -
Total Cost 39,488 34,496 40,569 39,846 41,170 41,672 49,245 -13.70%
-
Net Worth 63,773 63,317 62,893 61,710 59,910 58,195 57,063 7.70%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 584 - - - - -
Div Payout % - - 12.58% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 63,773 63,317 62,893 61,710 59,910 58,195 57,063 7.70%
NOSH 40,619 40,588 40,576 40,599 40,208 39,859 39,627 1.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.74% 4.58% 10.28% 10.00% 8.57% 7.57% 9.39% -
ROE 3.08% 2.62% 7.39% 7.18% 6.44% 5.86% 8.94% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 102.05 89.07 111.43 109.05 111.99 113.11 137.15 -17.90%
EPS 4.84 4.08 11.43 10.91 9.60 8.56 12.88 -47.95%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.55 1.52 1.49 1.46 1.44 5.93%
Adjusted Per Share Value based on latest NOSH - 40,553
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 101.88 88.85 111.12 108.81 110.67 110.80 133.57 -16.53%
EPS 4.83 4.07 11.42 10.88 9.49 8.39 12.54 -47.09%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 1.5673 1.5561 1.5457 1.5166 1.4724 1.4302 1.4024 7.70%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.84 0.84 0.84 1.06 1.24 1.23 1.04 -
P/RPS 0.82 0.94 0.75 0.97 1.11 1.09 0.76 5.20%
P/EPS 17.36 20.59 7.34 9.72 12.92 14.37 8.07 66.71%
EY 5.76 4.86 13.63 10.29 7.74 6.96 12.38 -39.98%
DY 0.00 0.00 1.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.54 0.70 0.83 0.84 0.72 -17.46%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 28/11/02 28/08/02 28/05/02 26/02/02 28/11/01 -
Price 0.85 0.81 1.10 1.01 1.15 1.19 1.20 -
P/RPS 0.83 0.91 0.99 0.93 1.03 1.05 0.87 -3.09%
P/EPS 17.56 19.85 9.61 9.26 11.98 13.90 9.32 52.60%
EY 5.69 5.04 10.41 10.80 8.35 7.19 10.73 -34.51%
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.71 0.66 0.77 0.82 0.83 -24.93%

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