[UMS] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 10.45%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 73,054 72,566 77,084 68,885 71,781 70,238 71,380 1.56%
PBT 10,390 9,958 12,600 9,744 9,334 9,124 9,664 4.96%
Tax -3,132 -2,976 -3,236 -2,734 -2,977 -2,806 -2,492 16.51%
NP 7,258 6,982 9,364 7,010 6,357 6,318 7,172 0.80%
-
NP to SH 7,185 6,906 9,260 6,982 6,321 6,292 7,120 0.60%
-
Tax Rate 30.14% 29.89% 25.68% 28.06% 31.89% 30.75% 25.79% -
Total Cost 65,796 65,584 67,720 61,875 65,424 63,920 64,208 1.64%
-
Net Worth 102,977 102,898 101,713 99,694 97,261 97,269 96,128 4.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 27 - - 2,026 27 - - -
Div Payout % 0.38% - - 29.02% 0.43% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,977 102,898 101,713 99,694 97,261 97,269 96,128 4.70%
NOSH 40,702 40,671 40,685 40,691 40,695 40,698 40,732 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.94% 9.62% 12.15% 10.18% 8.86% 9.00% 10.05% -
ROE 6.98% 6.71% 9.10% 7.00% 6.50% 6.47% 7.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 179.48 178.42 189.46 169.29 176.39 172.58 175.24 1.61%
EPS 17.65 16.98 22.76 17.16 15.53 15.46 17.48 0.64%
DPS 0.07 0.00 0.00 4.98 0.07 0.00 0.00 -
NAPS 2.53 2.53 2.50 2.45 2.39 2.39 2.36 4.75%
Adjusted Per Share Value based on latest NOSH - 40,683
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 179.54 178.34 189.44 169.29 176.41 172.62 175.42 1.56%
EPS 17.66 16.97 22.76 17.16 15.54 15.46 17.50 0.61%
DPS 0.07 0.00 0.00 4.98 0.07 0.00 0.00 -
NAPS 2.5308 2.5288 2.4997 2.4501 2.3903 2.3905 2.3625 4.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.19 1.39 1.13 1.13 0.75 0.79 0.66 -
P/RPS 0.66 0.78 0.60 0.67 0.43 0.46 0.38 44.63%
P/EPS 6.74 8.19 4.96 6.59 4.83 5.11 3.78 47.19%
EY 14.83 12.22 20.14 15.18 20.71 19.57 26.48 -32.12%
DY 0.06 0.00 0.00 4.41 0.09 0.00 0.00 -
P/NAPS 0.47 0.55 0.45 0.46 0.31 0.33 0.28 41.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.30 1.22 1.27 1.11 1.06 0.70 0.82 -
P/RPS 0.72 0.68 0.67 0.66 0.60 0.41 0.47 32.99%
P/EPS 7.36 7.18 5.58 6.47 6.82 4.53 4.69 35.15%
EY 13.58 13.92 17.92 15.46 14.65 22.09 21.32 -26.03%
DY 0.05 0.00 0.00 4.49 0.06 0.00 0.00 -
P/NAPS 0.51 0.48 0.51 0.45 0.44 0.29 0.35 28.61%

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