[UMS] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 0.47%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 72,566 77,084 68,885 71,781 70,238 71,380 75,543 -2.64%
PBT 9,958 12,600 9,744 9,334 9,124 9,664 11,273 -7.94%
Tax -2,976 -3,236 -2,734 -2,977 -2,806 -2,492 -2,639 8.34%
NP 6,982 9,364 7,010 6,357 6,318 7,172 8,634 -13.21%
-
NP to SH 6,906 9,260 6,982 6,321 6,292 7,120 8,586 -13.52%
-
Tax Rate 29.89% 25.68% 28.06% 31.89% 30.75% 25.79% 23.41% -
Total Cost 65,584 67,720 61,875 65,424 63,920 64,208 66,909 -1.32%
-
Net Worth 102,898 101,713 99,694 97,261 97,269 96,128 93,998 6.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 2,026 27 - - 2,441 -
Div Payout % - - 29.02% 0.43% - - 28.44% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 102,898 101,713 99,694 97,261 97,269 96,128 93,998 6.22%
NOSH 40,671 40,685 40,691 40,695 40,698 40,732 40,691 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.62% 12.15% 10.18% 8.86% 9.00% 10.05% 11.43% -
ROE 6.71% 9.10% 7.00% 6.50% 6.47% 7.41% 9.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 178.42 189.46 169.29 176.39 172.58 175.24 185.65 -2.61%
EPS 16.98 22.76 17.16 15.53 15.46 17.48 21.10 -13.49%
DPS 0.00 0.00 4.98 0.07 0.00 0.00 6.00 -
NAPS 2.53 2.50 2.45 2.39 2.39 2.36 2.31 6.25%
Adjusted Per Share Value based on latest NOSH - 40,688
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 178.34 189.44 169.29 176.41 172.62 175.42 185.65 -2.64%
EPS 16.97 22.76 17.16 15.54 15.46 17.50 21.10 -13.52%
DPS 0.00 0.00 4.98 0.07 0.00 0.00 6.00 -
NAPS 2.5288 2.4997 2.4501 2.3903 2.3905 2.3625 2.3101 6.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.39 1.13 1.13 0.75 0.79 0.66 0.88 -
P/RPS 0.78 0.60 0.67 0.43 0.46 0.38 0.47 40.21%
P/EPS 8.19 4.96 6.59 4.83 5.11 3.78 4.17 56.89%
EY 12.22 20.14 15.18 20.71 19.57 26.48 23.98 -36.22%
DY 0.00 0.00 4.41 0.09 0.00 0.00 6.82 -
P/NAPS 0.55 0.45 0.46 0.31 0.33 0.28 0.38 27.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 -
Price 1.22 1.27 1.11 1.06 0.70 0.82 0.60 -
P/RPS 0.68 0.67 0.66 0.60 0.41 0.47 0.32 65.36%
P/EPS 7.18 5.58 6.47 6.82 4.53 4.69 2.84 85.68%
EY 13.92 17.92 15.46 14.65 22.09 21.32 35.17 -46.12%
DY 0.00 0.00 4.49 0.06 0.00 0.00 10.00 -
P/NAPS 0.48 0.51 0.45 0.44 0.29 0.35 0.26 50.54%

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