[UMS] QoQ Quarter Result on 30-Sep-2005 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 78.89%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 16,615 14,241 16,417 15,464 15,135 13,535 13,327 15.88%
PBT 2,424 2,215 2,253 1,861 1,656 1,088 2,059 11.52%
Tax -833 -795 -878 -320 -763 -331 -954 -8.66%
NP 1,591 1,420 1,375 1,541 893 757 1,105 27.59%
-
NP to SH 1,580 1,411 1,371 1,542 862 757 1,105 27.00%
-
Tax Rate 34.36% 35.89% 38.97% 17.20% 46.07% 30.42% 46.33% -
Total Cost 15,024 12,821 15,042 13,923 14,242 12,778 12,222 14.79%
-
Net Worth 76,149 76,039 75,262 72,421 70,342 72,444 71,499 4.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 2,034 - - - -
Div Payout % - - - 131.93% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,149 76,039 75,262 72,421 70,342 72,444 71,499 4.30%
NOSH 40,721 40,662 40,682 40,686 40,660 40,698 40,624 0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.58% 9.97% 8.38% 9.97% 5.90% 5.59% 8.29% -
ROE 2.07% 1.86% 1.82% 2.13% 1.23% 1.04% 1.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.80 35.02 40.35 38.01 37.22 33.26 32.80 15.70%
EPS 3.88 3.47 3.37 3.79 2.12 1.86 2.72 26.80%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.87 1.87 1.85 1.78 1.73 1.78 1.76 4.13%
Adjusted Per Share Value based on latest NOSH - 40,686
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 39.73 34.05 39.26 36.98 36.19 32.37 31.87 15.87%
EPS 3.78 3.37 3.28 3.69 2.06 1.81 2.64 27.11%
DPS 0.00 0.00 0.00 4.86 0.00 0.00 0.00 -
NAPS 1.821 1.8183 1.7998 1.7318 1.6821 1.7324 1.7098 4.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.71 0.84 0.70 0.75 0.84 0.95 0.83 -
P/RPS 1.74 2.40 1.73 1.97 2.26 2.86 2.53 -22.13%
P/EPS 18.30 24.21 20.77 19.79 39.62 51.08 30.51 -28.94%
EY 5.46 4.13 4.81 5.05 2.52 1.96 3.28 40.58%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.38 0.42 0.49 0.53 0.47 -13.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 24/02/06 29/11/05 22/08/05 26/05/05 24/02/05 -
Price 0.72 0.71 0.77 0.73 0.80 0.79 0.89 -
P/RPS 1.76 2.03 1.91 1.92 2.15 2.38 2.71 -25.06%
P/EPS 18.56 20.46 22.85 19.26 37.74 42.47 32.72 -31.54%
EY 5.39 4.89 4.38 5.19 2.65 2.35 3.06 46.00%
DY 0.00 0.00 0.00 6.85 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.42 0.41 0.46 0.44 0.51 -16.41%

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