[UMS] QoQ Quarter Result on 31-Dec-2003 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 11.6%
YoY- 143.96%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 14,457 14,262 12,816 12,481 11,154 12,130 11,689 15.17%
PBT 1,683 2,282 1,226 1,206 2,122 2,165 1,002 41.16%
Tax 180 -1,011 -469 -196 -1,217 -682 -433 -
NP 1,863 1,271 757 1,010 905 1,483 569 120.01%
-
NP to SH 1,863 1,271 757 1,010 905 1,483 569 120.01%
-
Tax Rate -10.70% 44.30% 38.25% 16.25% 57.35% 31.50% 43.21% -
Total Cost 12,594 12,991 12,059 11,471 10,249 10,647 11,120 8.62%
-
Net Worth 69,964 68,438 67,560 66,790 65,744 64,601 63,809 6.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 585 586 - - - - - -
Div Payout % 31.44% 46.15% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,964 68,438 67,560 66,790 65,744 64,601 63,809 6.31%
NOSH 40,676 40,737 40,698 40,725 40,582 40,630 40,642 0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.89% 8.91% 5.91% 8.09% 8.11% 12.23% 4.87% -
ROE 2.66% 1.86% 1.12% 1.51% 1.38% 2.30% 0.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.54 35.01 31.49 30.65 27.48 29.85 28.76 15.11%
EPS 4.58 3.12 1.86 2.48 2.23 3.65 1.40 119.89%
DPS 1.44 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.68 1.66 1.64 1.62 1.59 1.57 6.25%
Adjusted Per Share Value based on latest NOSH - 40,725
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.53 35.05 31.50 30.67 27.41 29.81 28.73 15.16%
EPS 4.58 3.12 1.86 2.48 2.22 3.64 1.40 119.89%
DPS 1.44 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7194 1.6819 1.6604 1.6414 1.6157 1.5877 1.5682 6.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.83 0.87 1.02 1.00 0.95 0.96 0.84 -
P/RPS 2.34 2.49 3.24 3.26 3.46 3.22 2.92 -13.68%
P/EPS 18.12 27.88 54.84 40.32 42.60 26.30 60.00 -54.88%
EY 5.52 3.59 1.82 2.48 2.35 3.80 1.67 121.41%
DY 1.73 1.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.61 0.61 0.59 0.60 0.54 -7.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 26/05/04 24/02/04 28/11/03 26/08/03 29/05/03 -
Price 0.84 0.81 0.83 1.00 1.02 1.04 0.85 -
P/RPS 2.36 2.31 2.64 3.26 3.71 3.48 2.96 -13.98%
P/EPS 18.34 25.96 44.62 40.32 45.74 28.49 60.71 -54.87%
EY 5.45 3.85 2.24 2.48 2.19 3.51 1.65 121.30%
DY 1.71 1.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.50 0.61 0.63 0.65 0.54 -6.25%

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