[UMS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 61.34%
YoY- 45.36%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 41,997 26,863 13,327 54,016 39,559 25,297 12,481 124.71%
PBT 4,888 2,962 2,059 6,945 5,262 2,431 1,206 154.42%
Tax -2,102 -1,100 -954 -2,045 -2,225 -664 -196 387.01%
NP 2,786 1,862 1,105 4,900 3,037 1,767 1,010 96.80%
-
NP to SH 2,724 1,862 1,105 4,900 3,037 1,767 1,010 93.87%
-
Tax Rate 43.00% 37.14% 46.33% 29.45% 42.28% 27.31% 16.25% -
Total Cost 39,211 25,001 12,222 49,116 36,522 23,530 11,471 127.08%
-
Net Worth 70,441 72,365 71,499 70,000 68,393 67,585 66,790 3.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 586 586 - - -
Div Payout % - - - 11.96% 19.30% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 70,441 72,365 71,499 70,000 68,393 67,585 66,790 3.61%
NOSH 40,717 40,655 40,624 40,697 40,710 40,714 40,725 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.63% 6.93% 8.29% 9.07% 7.68% 6.99% 8.09% -
ROE 3.87% 2.57% 1.55% 7.00% 4.44% 2.61% 1.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 103.14 66.08 32.80 132.73 97.17 62.13 30.65 124.72%
EPS 6.69 4.58 2.72 12.04 7.46 4.34 2.48 93.90%
DPS 0.00 0.00 0.00 1.44 1.44 0.00 0.00 -
NAPS 1.73 1.78 1.76 1.72 1.68 1.66 1.64 3.62%
Adjusted Per Share Value based on latest NOSH - 40,676
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.43 64.24 31.87 129.17 94.60 60.49 29.85 124.69%
EPS 6.51 4.45 2.64 11.72 7.26 4.23 2.42 93.54%
DPS 0.00 0.00 0.00 1.40 1.40 0.00 0.00 -
NAPS 1.6845 1.7305 1.7098 1.6739 1.6355 1.6162 1.5972 3.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 0.95 0.83 0.83 0.87 1.02 1.00 -
P/RPS 0.81 1.44 2.53 0.63 0.90 1.64 3.26 -60.51%
P/EPS 12.56 20.74 30.51 6.89 11.66 23.50 40.32 -54.07%
EY 7.96 4.82 3.28 14.51 8.57 4.25 2.48 117.74%
DY 0.00 0.00 0.00 1.73 1.66 0.00 0.00 -
P/NAPS 0.49 0.53 0.47 0.48 0.52 0.61 0.61 -13.59%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 24/02/05 25/11/04 26/08/04 26/05/04 24/02/04 -
Price 0.80 0.79 0.89 0.84 0.81 0.83 1.00 -
P/RPS 0.78 1.20 2.71 0.63 0.83 1.34 3.26 -61.49%
P/EPS 11.96 17.25 32.72 6.98 10.86 19.12 40.32 -55.55%
EY 8.36 5.80 3.06 14.33 9.21 5.23 2.48 124.98%
DY 0.00 0.00 0.00 1.71 1.78 0.00 0.00 -
P/NAPS 0.46 0.44 0.51 0.49 0.48 0.50 0.61 -17.16%

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