[UMS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -78.08%
YoY- 42.88%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 75,543 54,588 35,094 17,245 67,926 49,168 32,443 75.40%
PBT 11,273 7,624 4,558 2,385 10,531 8,642 5,829 55.03%
Tax -2,639 -2,555 -1,663 -693 -2,773 -2,366 -1,904 24.23%
NP 8,634 5,069 2,895 1,692 7,758 6,276 3,925 68.89%
-
NP to SH 8,586 5,030 2,865 1,686 7,693 6,218 3,897 69.07%
-
Tax Rate 23.41% 33.51% 36.49% 29.06% 26.33% 27.38% 32.66% -
Total Cost 66,909 49,519 32,199 15,553 60,168 42,892 28,518 76.29%
-
Net Worth 93,998 89,937 89,124 88,372 86,246 80,980 80,136 11.19%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,441 - - - 2,034 - - -
Div Payout % 28.44% - - - 26.44% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 93,998 89,937 89,124 88,372 86,246 80,980 80,136 11.19%
NOSH 40,691 40,695 40,696 40,724 40,682 40,693 40,678 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.43% 9.29% 8.25% 9.81% 11.42% 12.76% 12.10% -
ROE 9.13% 5.59% 3.21% 1.91% 8.92% 7.68% 4.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 185.65 134.14 86.23 42.35 166.97 120.82 79.75 75.37%
EPS 21.10 12.36 7.04 4.14 18.91 15.28 9.58 69.03%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.31 2.21 2.19 2.17 2.12 1.99 1.97 11.16%
Adjusted Per Share Value based on latest NOSH - 40,724
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 185.65 134.16 86.25 42.38 166.94 120.84 79.73 75.40%
EPS 21.10 12.36 7.04 4.14 18.91 15.28 9.58 69.03%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.3101 2.2103 2.1903 2.1718 2.1196 1.9902 1.9694 11.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.74 0.80 0.81 0.84 0.83 0.80 -
P/RPS 0.47 0.55 0.93 1.91 0.50 0.69 1.00 -39.46%
P/EPS 4.17 5.99 11.36 19.57 4.44 5.43 8.35 -36.97%
EY 23.98 16.70 8.80 5.11 22.51 18.41 11.97 58.71%
DY 6.82 0.00 0.00 0.00 5.95 0.00 0.00 -
P/NAPS 0.38 0.33 0.37 0.37 0.40 0.42 0.41 -4.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 29/02/08 29/11/07 23/08/07 29/05/07 -
Price 0.60 0.80 0.80 0.75 0.81 0.87 0.72 -
P/RPS 0.32 0.60 0.93 1.77 0.49 0.72 0.90 -49.71%
P/EPS 2.84 6.47 11.36 18.12 4.28 5.69 7.52 -47.65%
EY 35.17 15.45 8.80 5.52 23.35 17.56 13.31 90.79%
DY 10.00 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.26 0.36 0.37 0.35 0.38 0.44 0.37 -20.90%

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