[UMS] QoQ Annualized Quarter Result on 30-Sep-2003 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 2.57%
YoY- -27.44%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 52,745 50,594 49,924 43,333 43,808 41,454 36,152 28.66%
PBT 7,016 4,862 4,824 6,070 5,262 3,564 2,236 114.47%
Tax -2,966 -1,328 -784 -2,699 -1,976 -1,598 -580 197.11%
NP 4,049 3,534 4,040 3,371 3,286 1,966 1,656 81.59%
-
NP to SH 4,049 3,534 4,040 3,371 3,286 1,966 1,656 81.59%
-
Tax Rate 42.27% 27.31% 16.25% 44.46% 37.55% 44.84% 25.94% -
Total Cost 48,696 47,060 45,884 39,962 40,521 39,488 34,496 25.86%
-
Net Worth 68,393 67,585 66,790 65,874 64,569 63,773 63,317 5.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 781 - - 585 779 - - -
Div Payout % 19.30% - - 17.37% 23.72% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,393 67,585 66,790 65,874 64,569 63,773 63,317 5.28%
NOSH 40,710 40,714 40,725 40,663 40,609 40,619 40,588 0.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.68% 6.99% 8.09% 7.78% 7.50% 4.74% 4.58% -
ROE 5.92% 5.23% 6.05% 5.12% 5.09% 3.08% 2.62% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 129.56 124.27 122.59 106.56 107.88 102.05 89.07 28.40%
EPS 9.95 8.68 9.92 8.29 8.09 4.84 4.08 81.27%
DPS 1.92 0.00 0.00 1.44 1.92 0.00 0.00 -
NAPS 1.68 1.66 1.64 1.62 1.59 1.57 1.56 5.06%
Adjusted Per Share Value based on latest NOSH - 40,582
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 126.13 120.99 119.38 103.62 104.76 99.13 86.45 28.66%
EPS 9.68 8.45 9.66 8.06 7.86 4.70 3.96 81.56%
DPS 1.87 0.00 0.00 1.40 1.86 0.00 0.00 -
NAPS 1.6355 1.6162 1.5972 1.5753 1.544 1.525 1.5141 5.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.87 1.02 1.00 0.95 0.96 0.84 0.84 -
P/RPS 0.67 0.82 0.82 0.89 0.89 0.82 0.94 -20.22%
P/EPS 8.75 11.75 10.08 11.46 11.86 17.36 20.59 -43.50%
EY 11.43 8.51 9.92 8.73 8.43 5.76 4.86 76.94%
DY 2.21 0.00 0.00 1.52 2.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.61 0.59 0.60 0.54 0.54 -2.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 26/05/04 24/02/04 28/11/03 26/08/03 29/05/03 25/02/03 -
Price 0.81 0.83 1.00 1.02 1.04 0.85 0.81 -
P/RPS 0.63 0.67 0.82 0.96 0.96 0.83 0.91 -21.75%
P/EPS 8.14 9.56 10.08 12.30 12.85 17.56 19.85 -44.83%
EY 12.28 10.46 9.92 8.13 7.78 5.69 5.04 81.16%
DY 2.37 0.00 0.00 1.41 1.85 0.00 0.00 -
P/NAPS 0.48 0.50 0.61 0.63 0.65 0.54 0.52 -5.20%

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