[UMS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -66.84%
YoY- 30.06%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,661 54,791 36,283 19,271 68,885 53,836 35,119 60.80%
PBT 11,502 7,793 4,979 3,150 9,744 7,001 4,562 85.14%
Tax -2,685 -2,349 -1,488 -809 -2,734 -2,233 -1,403 54.08%
NP 8,817 5,444 3,491 2,341 7,010 4,768 3,159 98.11%
-
NP to SH 8,754 5,389 3,453 2,315 6,982 4,741 3,146 97.70%
-
Tax Rate 23.34% 30.14% 29.89% 25.68% 28.06% 31.90% 30.75% -
Total Cost 62,844 49,347 32,792 16,930 61,875 49,068 31,960 56.88%
-
Net Worth 106,185 102,977 102,898 101,713 99,694 97,261 97,269 6.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,068 20 - - 2,026 20 - -
Div Payout % 46.47% 0.38% - - 29.02% 0.43% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,185 102,977 102,898 101,713 99,694 97,261 97,269 6.01%
NOSH 40,684 40,702 40,671 40,685 40,691 40,695 40,698 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.30% 9.94% 9.62% 12.15% 10.18% 8.86% 9.00% -
ROE 8.24% 5.23% 3.36% 2.28% 7.00% 4.87% 3.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 176.14 134.61 89.21 47.37 169.29 132.29 86.29 60.84%
EPS 21.51 13.24 8.49 5.69 17.16 11.65 7.73 97.71%
DPS 10.00 0.05 0.00 0.00 4.98 0.05 0.00 -
NAPS 2.61 2.53 2.53 2.50 2.45 2.39 2.39 6.04%
Adjusted Per Share Value based on latest NOSH - 40,685
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 171.36 131.02 86.76 46.08 164.73 128.74 83.98 60.80%
EPS 20.93 12.89 8.26 5.54 16.70 11.34 7.52 97.74%
DPS 9.73 0.05 0.00 0.00 4.85 0.05 0.00 -
NAPS 2.5392 2.4625 2.4606 2.4323 2.384 2.3258 2.326 6.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.33 1.19 1.39 1.13 1.13 0.75 0.79 -
P/RPS 0.76 0.88 1.56 2.39 0.67 0.57 0.92 -11.94%
P/EPS 6.18 8.99 16.37 19.86 6.59 6.44 10.22 -28.46%
EY 16.18 11.13 6.11 5.04 15.18 15.53 9.78 39.83%
DY 7.52 0.04 0.00 0.00 4.41 0.07 0.00 -
P/NAPS 0.51 0.47 0.55 0.45 0.46 0.31 0.33 33.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 -
Price 1.38 1.30 1.22 1.27 1.11 1.06 0.70 -
P/RPS 0.78 0.97 1.37 2.68 0.66 0.80 0.81 -2.48%
P/EPS 6.41 9.82 14.37 22.32 6.47 9.10 9.06 -20.58%
EY 15.59 10.18 6.96 4.48 15.46 10.99 11.04 25.84%
DY 7.25 0.04 0.00 0.00 4.49 0.05 0.00 -
P/NAPS 0.53 0.51 0.48 0.51 0.45 0.44 0.29 49.42%

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