[UMS] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -68.75%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 11,154 12,130 11,689 9,038 12,009 10,691 11,244 -0.53%
PBT 2,122 2,165 1,002 559 1,961 2,008 1,520 24.88%
Tax -1,217 -682 -433 -145 -636 -617 -443 96.03%
NP 905 1,483 569 414 1,325 1,391 1,077 -10.94%
-
NP to SH 905 1,483 569 414 1,325 1,391 1,077 -10.94%
-
Tax Rate 57.35% 31.50% 43.21% 25.94% 32.43% 30.73% 29.14% -
Total Cost 10,249 10,647 11,120 8,624 10,684 9,300 10,167 0.53%
-
Net Worth 65,744 64,601 63,809 63,317 62,998 61,641 59,877 6.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 65,744 64,601 63,809 63,317 62,998 61,641 59,877 6.42%
NOSH 40,582 40,630 40,642 40,588 40,644 40,553 40,186 0.65%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.11% 12.23% 4.87% 4.58% 11.03% 13.01% 9.58% -
ROE 1.38% 2.30% 0.89% 0.65% 2.10% 2.26% 1.80% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.48 29.85 28.76 22.27 29.55 26.36 27.98 -1.19%
EPS 2.23 3.65 1.40 1.02 3.26 3.43 2.68 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.59 1.57 1.56 1.55 1.52 1.49 5.72%
Adjusted Per Share Value based on latest NOSH - 40,588
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.41 29.81 28.73 22.21 29.51 26.27 27.63 -0.53%
EPS 2.22 3.64 1.40 1.02 3.26 3.42 2.65 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6157 1.5877 1.5682 1.5561 1.5483 1.5149 1.4716 6.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.95 0.96 0.84 0.84 0.84 1.06 1.24 -
P/RPS 3.46 3.22 2.92 3.77 2.84 4.02 4.43 -15.17%
P/EPS 42.60 26.30 60.00 82.35 25.77 30.90 46.27 -5.35%
EY 2.35 3.80 1.67 1.21 3.88 3.24 2.16 5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.54 0.54 0.54 0.70 0.83 -20.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 29/05/03 25/02/03 28/11/02 28/08/02 28/05/02 -
Price 1.02 1.04 0.85 0.81 1.10 1.01 1.15 -
P/RPS 3.71 3.48 2.96 3.64 3.72 3.83 4.11 -6.59%
P/EPS 45.74 28.49 60.71 79.41 33.74 29.45 42.91 4.34%
EY 2.19 3.51 1.65 1.26 2.96 3.40 2.33 -4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.54 0.52 0.71 0.66 0.77 -12.51%

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