[UMS] QoQ Quarter Result on 30-Sep-2004 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 46.58%
YoY- 105.86%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,135 13,535 13,327 14,457 14,262 12,816 12,481 13.72%
PBT 1,656 1,088 2,059 1,683 2,282 1,226 1,206 23.56%
Tax -763 -331 -954 180 -1,011 -469 -196 147.66%
NP 893 757 1,105 1,863 1,271 757 1,010 -7.88%
-
NP to SH 862 757 1,105 1,863 1,271 757 1,010 -10.03%
-
Tax Rate 46.07% 30.42% 46.33% -10.70% 44.30% 38.25% 16.25% -
Total Cost 14,242 12,778 12,222 12,594 12,991 12,059 11,471 15.53%
-
Net Worth 70,342 72,444 71,499 69,964 68,438 67,560 66,790 3.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 585 586 - - -
Div Payout % - - - 31.44% 46.15% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 70,342 72,444 71,499 69,964 68,438 67,560 66,790 3.51%
NOSH 40,660 40,698 40,624 40,676 40,737 40,698 40,725 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.90% 5.59% 8.29% 12.89% 8.91% 5.91% 8.09% -
ROE 1.23% 1.04% 1.55% 2.66% 1.86% 1.12% 1.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 37.22 33.26 32.80 35.54 35.01 31.49 30.65 13.83%
EPS 2.12 1.86 2.72 4.58 3.12 1.86 2.48 -9.93%
DPS 0.00 0.00 0.00 1.44 1.44 0.00 0.00 -
NAPS 1.73 1.78 1.76 1.72 1.68 1.66 1.64 3.62%
Adjusted Per Share Value based on latest NOSH - 40,676
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.19 32.37 31.87 34.57 34.10 30.65 29.85 13.71%
EPS 2.06 1.81 2.64 4.46 3.04 1.81 2.42 -10.18%
DPS 0.00 0.00 0.00 1.40 1.40 0.00 0.00 -
NAPS 1.6821 1.7324 1.7098 1.6731 1.6366 1.6156 1.5972 3.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 0.95 0.83 0.83 0.87 1.02 1.00 -
P/RPS 2.26 2.86 2.53 2.34 2.49 3.24 3.26 -21.68%
P/EPS 39.62 51.08 30.51 18.12 27.88 54.84 40.32 -1.16%
EY 2.52 1.96 3.28 5.52 3.59 1.82 2.48 1.07%
DY 0.00 0.00 0.00 1.73 1.66 0.00 0.00 -
P/NAPS 0.49 0.53 0.47 0.48 0.52 0.61 0.61 -13.59%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 24/02/05 25/11/04 26/08/04 26/05/04 24/02/04 -
Price 0.80 0.79 0.89 0.84 0.81 0.83 1.00 -
P/RPS 2.15 2.38 2.71 2.36 2.31 2.64 3.26 -24.25%
P/EPS 37.74 42.47 32.72 18.34 25.96 44.62 40.32 -4.31%
EY 2.65 2.35 3.06 5.45 3.85 2.24 2.48 4.52%
DY 0.00 0.00 0.00 1.71 1.78 0.00 0.00 -
P/NAPS 0.46 0.44 0.51 0.49 0.48 0.50 0.61 -17.16%

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