[UMS] QoQ Quarter Result on 30-Jun-2004 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 67.9%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 13,535 13,327 14,457 14,262 12,816 12,481 11,154 13.75%
PBT 1,088 2,059 1,683 2,282 1,226 1,206 2,122 -35.91%
Tax -331 -954 180 -1,011 -469 -196 -1,217 -57.98%
NP 757 1,105 1,863 1,271 757 1,010 905 -11.21%
-
NP to SH 757 1,105 1,863 1,271 757 1,010 905 -11.21%
-
Tax Rate 30.42% 46.33% -10.70% 44.30% 38.25% 16.25% 57.35% -
Total Cost 12,778 12,222 12,594 12,991 12,059 11,471 10,249 15.82%
-
Net Worth 72,444 71,499 69,964 68,438 67,560 66,790 65,744 6.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 585 586 - - - -
Div Payout % - - 31.44% 46.15% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 72,444 71,499 69,964 68,438 67,560 66,790 65,744 6.67%
NOSH 40,698 40,624 40,676 40,737 40,698 40,725 40,582 0.19%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.59% 8.29% 12.89% 8.91% 5.91% 8.09% 8.11% -
ROE 1.04% 1.55% 2.66% 1.86% 1.12% 1.51% 1.38% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 33.26 32.80 35.54 35.01 31.49 30.65 27.48 13.55%
EPS 1.86 2.72 4.58 3.12 1.86 2.48 2.23 -11.38%
DPS 0.00 0.00 1.44 1.44 0.00 0.00 0.00 -
NAPS 1.78 1.76 1.72 1.68 1.66 1.64 1.62 6.47%
Adjusted Per Share Value based on latest NOSH - 40,737
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.37 31.87 34.57 34.10 30.65 29.85 26.67 13.77%
EPS 1.81 2.64 4.46 3.04 1.81 2.42 2.16 -11.10%
DPS 0.00 0.00 1.40 1.40 0.00 0.00 0.00 -
NAPS 1.7324 1.7098 1.6731 1.6366 1.6156 1.5972 1.5721 6.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.95 0.83 0.83 0.87 1.02 1.00 0.95 -
P/RPS 2.86 2.53 2.34 2.49 3.24 3.26 3.46 -11.91%
P/EPS 51.08 30.51 18.12 27.88 54.84 40.32 42.60 12.85%
EY 1.96 3.28 5.52 3.59 1.82 2.48 2.35 -11.38%
DY 0.00 0.00 1.73 1.66 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.48 0.52 0.61 0.61 0.59 -6.89%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 26/08/04 26/05/04 24/02/04 28/11/03 -
Price 0.79 0.89 0.84 0.81 0.83 1.00 1.02 -
P/RPS 2.38 2.71 2.36 2.31 2.64 3.26 3.71 -25.59%
P/EPS 42.47 32.72 18.34 25.96 44.62 40.32 45.74 -4.82%
EY 2.35 3.06 5.45 3.85 2.24 2.48 2.19 4.80%
DY 0.00 0.00 1.71 1.78 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.49 0.48 0.50 0.61 0.63 -21.26%

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