[UMS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -91.09%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 43,333 32,856 20,727 9,038 45,215 33,206 22,515 54.66%
PBT 6,070 3,947 1,782 559 6,906 4,946 2,938 62.14%
Tax -2,699 -1,482 -799 -145 -2,260 -1,625 -1,008 92.70%
NP 3,371 2,465 983 414 4,646 3,321 1,930 44.98%
-
NP to SH 3,371 2,465 983 414 4,646 3,321 1,930 44.98%
-
Tax Rate 44.46% 37.55% 44.84% 25.94% 32.73% 32.85% 34.31% -
Total Cost 39,962 30,391 19,744 8,624 40,569 29,885 20,585 55.55%
-
Net Worth 65,874 64,569 63,773 63,317 62,893 61,710 59,910 6.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 585 584 - - 584 - - -
Div Payout % 17.37% 23.72% - - 12.58% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 65,874 64,569 63,773 63,317 62,893 61,710 59,910 6.52%
NOSH 40,663 40,609 40,619 40,588 40,576 40,599 40,208 0.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.78% 7.50% 4.74% 4.58% 10.28% 10.00% 8.57% -
ROE 5.12% 3.82% 1.54% 0.65% 7.39% 5.38% 3.22% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 106.56 80.91 51.03 22.27 111.43 81.79 56.00 53.49%
EPS 8.29 6.07 2.42 1.02 11.43 8.18 4.80 43.90%
DPS 1.44 1.44 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.62 1.59 1.57 1.56 1.55 1.52 1.49 5.72%
Adjusted Per Share Value based on latest NOSH - 40,588
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 103.62 78.57 49.56 21.61 108.12 79.41 53.84 54.66%
EPS 8.06 5.89 2.35 0.99 11.11 7.94 4.62 44.87%
DPS 1.40 1.40 0.00 0.00 1.40 0.00 0.00 -
NAPS 1.5753 1.544 1.525 1.5141 1.504 1.4757 1.4326 6.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.95 0.96 0.84 0.84 0.84 1.06 1.24 -
P/RPS 0.89 1.19 1.65 3.77 0.75 1.30 2.21 -45.43%
P/EPS 11.46 15.82 34.71 82.35 7.34 12.96 25.83 -41.80%
EY 8.73 6.32 2.88 1.21 13.63 7.72 3.87 71.91%
DY 1.52 1.50 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.59 0.60 0.54 0.54 0.54 0.70 0.83 -20.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 29/05/03 25/02/03 28/11/02 28/08/02 28/05/02 -
Price 1.02 1.04 0.85 0.81 1.10 1.01 1.15 -
P/RPS 0.96 1.29 1.67 3.64 0.99 1.23 2.05 -39.66%
P/EPS 12.30 17.13 35.12 79.41 9.61 12.35 23.96 -35.86%
EY 8.13 5.84 2.85 1.26 10.41 8.10 4.17 56.00%
DY 1.41 1.38 0.00 0.00 1.31 0.00 0.00 -
P/NAPS 0.63 0.65 0.54 0.52 0.71 0.66 0.77 -12.51%

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