[UMS] QoQ Quarter Result on 30-Jun-2002 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 29.16%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 11,689 9,038 12,009 10,691 11,244 11,271 12,724 -5.50%
PBT 1,002 559 1,961 2,008 1,520 1,418 2,256 -41.81%
Tax -433 -145 -636 -617 -443 -565 -1,104 -46.44%
NP 569 414 1,325 1,391 1,077 853 1,152 -37.54%
-
NP to SH 569 414 1,325 1,391 1,077 853 1,152 -37.54%
-
Tax Rate 43.21% 25.94% 32.43% 30.73% 29.14% 39.84% 48.94% -
Total Cost 11,120 8,624 10,684 9,300 10,167 10,418 11,572 -2.62%
-
Net Worth 63,809 63,317 62,998 61,641 59,877 58,195 57,006 7.81%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 63,809 63,317 62,998 61,641 59,877 58,195 57,006 7.81%
NOSH 40,642 40,588 40,644 40,553 40,186 39,859 39,587 1.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.87% 4.58% 11.03% 13.01% 9.58% 7.57% 9.05% -
ROE 0.89% 0.65% 2.10% 2.26% 1.80% 1.47% 2.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 28.76 22.27 29.55 26.36 27.98 28.28 32.14 -7.14%
EPS 1.40 1.02 3.26 3.43 2.68 2.14 2.91 -38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.55 1.52 1.49 1.46 1.44 5.93%
Adjusted Per Share Value based on latest NOSH - 40,553
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 27.95 21.61 28.72 25.57 26.89 26.95 30.43 -5.51%
EPS 1.36 0.99 3.17 3.33 2.58 2.04 2.75 -37.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5259 1.5141 1.5065 1.474 1.4319 1.3916 1.3632 7.81%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.84 0.84 0.84 1.06 1.24 1.23 1.04 -
P/RPS 2.92 3.77 2.84 4.02 4.43 4.35 3.24 -6.70%
P/EPS 60.00 82.35 25.77 30.90 46.27 57.48 35.74 41.29%
EY 1.67 1.21 3.88 3.24 2.16 1.74 2.80 -29.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.54 0.70 0.83 0.84 0.72 -17.46%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 28/11/02 28/08/02 28/05/02 26/02/02 28/11/01 -
Price 0.85 0.81 1.10 1.01 1.15 1.19 1.20 -
P/RPS 2.96 3.64 3.72 3.83 4.11 4.21 3.73 -14.29%
P/EPS 60.71 79.41 33.74 29.45 42.91 55.61 41.24 29.43%
EY 1.65 1.26 2.96 3.40 2.33 1.80 2.43 -22.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.71 0.66 0.77 0.82 0.83 -24.93%

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