[UMS] QoQ Annualized Quarter Result on 31-Mar-2002 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 13.13%
YoY- -9.3%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 36,152 45,215 44,274 45,030 45,084 54,349 55,500 -24.79%
PBT 2,236 6,906 6,594 5,876 5,672 7,808 7,402 -54.88%
Tax -580 -2,260 -2,166 -2,016 -2,260 -2,704 -2,133 -57.92%
NP 1,656 4,646 4,428 3,860 3,412 5,104 5,269 -53.67%
-
NP to SH 1,656 4,646 4,428 3,860 3,412 5,104 5,269 -53.67%
-
Tax Rate 25.94% 32.73% 32.85% 34.31% 39.84% 34.63% 28.82% -
Total Cost 34,496 40,569 39,846 41,170 41,672 49,245 50,230 -22.10%
-
Net Worth 63,317 62,893 61,710 59,910 58,195 57,063 56,230 8.21%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 584 - - - - - -
Div Payout % - 12.58% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 63,317 62,893 61,710 59,910 58,195 57,063 56,230 8.21%
NOSH 40,588 40,576 40,599 40,208 39,859 39,627 39,599 1.65%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.58% 10.28% 10.00% 8.57% 7.57% 9.39% 9.49% -
ROE 2.62% 7.39% 7.18% 6.44% 5.86% 8.94% 9.37% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 89.07 111.43 109.05 111.99 113.11 137.15 140.15 -26.01%
EPS 4.08 11.43 10.91 9.60 8.56 12.88 13.31 -54.43%
DPS 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.52 1.49 1.46 1.44 1.42 6.45%
Adjusted Per Share Value based on latest NOSH - 40,186
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 86.45 108.12 105.87 107.68 107.81 129.97 132.72 -24.79%
EPS 3.96 11.11 10.59 9.23 8.16 12.21 12.60 -53.67%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5141 1.504 1.4757 1.4326 1.3916 1.3646 1.3447 8.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.84 0.84 1.06 1.24 1.23 1.04 0.95 -
P/RPS 0.94 0.75 0.97 1.11 1.09 0.76 0.68 24.01%
P/EPS 20.59 7.34 9.72 12.92 14.37 8.07 7.14 102.20%
EY 4.86 13.63 10.29 7.74 6.96 12.38 14.01 -50.53%
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.70 0.83 0.84 0.72 0.67 -13.36%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 28/08/02 28/05/02 26/02/02 28/11/01 29/08/01 -
Price 0.81 1.10 1.01 1.15 1.19 1.20 1.22 -
P/RPS 0.91 0.99 0.93 1.03 1.05 0.87 0.87 3.03%
P/EPS 19.85 9.61 9.26 11.98 13.90 9.32 9.17 67.10%
EY 5.04 10.41 10.80 8.35 7.19 10.73 10.91 -40.15%
DY 0.00 1.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.66 0.77 0.82 0.83 0.86 -28.42%

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