[UMS] QoQ Quarter Result on 31-Dec-2008 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -50.15%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 15,049 18,717 17,274 17,845 20,955 19,494 17,849 -10.74%
PBT 2,743 2,439 2,146 2,416 3,649 3,066 2,173 16.78%
Tax -501 -830 -780 -623 -84 -892 -970 -35.60%
NP 2,242 1,609 1,366 1,793 3,565 2,174 1,203 51.38%
-
NP to SH 2,241 1,595 1,366 1,780 3,571 2,150 1,179 53.38%
-
Tax Rate 18.26% 34.03% 36.35% 25.79% 2.30% 29.09% 44.64% -
Total Cost 12,807 17,108 15,908 16,052 17,390 17,320 16,646 -16.02%
-
Net Worth 99,267 97,246 97,164 96,128 93,952 89,990 89,034 7.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,026 20 - - 2,440 - - -
Div Payout % 90.41% 1.28% - - 68.34% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 99,267 97,246 97,164 96,128 93,952 89,990 89,034 7.51%
NOSH 40,683 40,688 40,654 40,732 40,671 40,719 40,655 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.90% 8.60% 7.91% 10.05% 17.01% 11.15% 6.74% -
ROE 2.26% 1.64% 1.41% 1.85% 3.80% 2.39% 1.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.99 46.00 42.49 43.81 51.52 47.87 43.90 -10.78%
EPS 5.51 3.92 3.36 4.37 8.78 5.28 2.90 53.34%
DPS 4.98 0.05 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.44 2.39 2.39 2.36 2.31 2.21 2.19 7.46%
Adjusted Per Share Value based on latest NOSH - 40,732
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.98 46.00 42.45 43.86 51.50 47.91 43.87 -10.75%
EPS 5.51 3.92 3.36 4.37 8.78 5.28 2.90 53.34%
DPS 4.98 0.05 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.4396 2.3899 2.3879 2.3625 2.309 2.2116 2.1881 7.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.13 0.75 0.79 0.66 0.88 0.74 0.80 -
P/RPS 3.05 1.63 1.86 1.51 1.71 1.55 1.82 41.04%
P/EPS 20.51 19.13 23.51 15.10 10.02 14.02 27.59 -17.92%
EY 4.87 5.23 4.25 6.62 9.98 7.14 3.63 21.61%
DY 4.41 0.07 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.46 0.31 0.33 0.28 0.38 0.33 0.37 15.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 1.11 1.06 0.70 0.82 0.60 0.80 0.80 -
P/RPS 3.00 2.30 1.65 1.87 1.16 1.67 1.82 39.49%
P/EPS 20.15 27.04 20.83 18.76 6.83 15.15 27.59 -18.88%
EY 4.96 3.70 4.80 5.33 14.63 6.60 3.63 23.11%
DY 4.49 0.05 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.29 0.35 0.26 0.36 0.37 13.92%

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