[UMS] QoQ Quarter Result on 31-Dec-2007 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 14.31%
YoY- 42.88%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 20,955 19,494 17,849 17,245 18,758 16,725 16,213 18.59%
PBT 3,649 3,066 2,173 2,385 1,889 2,813 3,808 -2.79%
Tax -84 -892 -970 -693 -407 -462 -1,078 -81.67%
NP 3,565 2,174 1,203 1,692 1,482 2,351 2,730 19.41%
-
NP to SH 3,571 2,150 1,179 1,686 1,475 2,321 2,717 19.92%
-
Tax Rate 2.30% 29.09% 44.64% 29.06% 21.55% 16.42% 28.31% -
Total Cost 17,390 17,320 16,646 15,553 17,276 14,374 13,483 18.43%
-
Net Worth 93,952 89,990 89,034 88,372 82,714 81,031 80,127 11.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,440 - - - 2,037 - - -
Div Payout % 68.34% - - - 138.12% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 93,952 89,990 89,034 88,372 82,714 81,031 80,127 11.16%
NOSH 40,671 40,719 40,655 40,724 40,745 40,719 40,673 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.01% 11.15% 6.74% 9.81% 7.90% 14.06% 16.84% -
ROE 3.80% 2.39% 1.32% 1.91% 1.78% 2.86% 3.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.52 47.87 43.90 42.35 46.04 41.07 39.86 18.60%
EPS 8.78 5.28 2.90 4.14 3.62 5.70 6.68 19.93%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.31 2.21 2.19 2.17 2.03 1.99 1.97 11.16%
Adjusted Per Share Value based on latest NOSH - 40,724
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.28 47.71 43.68 42.20 45.91 40.93 39.68 18.58%
EPS 8.74 5.26 2.89 4.13 3.61 5.68 6.65 19.92%
DPS 5.97 0.00 0.00 0.00 4.99 0.00 0.00 -
NAPS 2.2993 2.2023 2.1789 2.1627 2.0242 1.983 1.9609 11.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.74 0.80 0.81 0.84 0.83 0.80 -
P/RPS 1.71 1.55 1.82 1.91 1.82 2.02 2.01 -10.18%
P/EPS 10.02 14.02 27.59 19.57 23.20 14.56 11.98 -11.19%
EY 9.98 7.14 3.63 5.11 4.31 6.87 8.35 12.58%
DY 6.82 0.00 0.00 0.00 5.95 0.00 0.00 -
P/NAPS 0.38 0.33 0.37 0.37 0.41 0.42 0.41 -4.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 29/02/08 29/11/07 23/08/07 29/05/07 -
Price 0.60 0.80 0.80 0.75 0.81 0.87 0.72 -
P/RPS 1.16 1.67 1.82 1.77 1.76 2.12 1.81 -25.60%
P/EPS 6.83 15.15 27.59 18.12 22.38 15.26 10.78 -26.17%
EY 14.63 6.60 3.63 5.52 4.47 6.55 9.28 35.34%
DY 10.00 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.26 0.36 0.37 0.35 0.40 0.44 0.37 -20.90%

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