[UMS] QoQ TTM Result on 30-Jun-2002 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- -8.6%
YoY- -28.07%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 43,427 42,981 45,215 45,930 47,956 50,874 54,349 -13.90%
PBT 5,530 6,048 6,504 6,627 7,091 6,993 7,636 -19.37%
Tax -1,830 -1,840 -1,857 -2,034 -2,066 -2,002 -2,413 -16.85%
NP 3,700 4,208 4,647 4,593 5,025 4,991 5,223 -20.54%
-
NP to SH 3,700 4,208 4,647 4,593 5,025 4,991 5,223 -20.54%
-
Tax Rate 33.09% 30.42% 28.55% 30.69% 29.14% 28.63% 31.60% -
Total Cost 39,727 38,773 40,568 41,337 42,931 45,883 49,126 -13.21%
-
Net Worth 63,809 63,317 62,998 61,641 59,877 58,195 39,587 37.51%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 63,809 63,317 62,998 61,641 59,877 58,195 39,587 37.51%
NOSH 40,642 40,588 40,644 40,553 40,186 39,859 39,587 1.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.52% 9.79% 10.28% 10.00% 10.48% 9.81% 9.61% -
ROE 5.80% 6.65% 7.38% 7.45% 8.39% 8.58% 13.19% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 106.85 105.90 111.25 113.26 119.33 127.63 137.29 -15.40%
EPS 9.10 10.37 11.43 11.33 12.50 12.52 13.19 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.55 1.52 1.49 1.46 1.00 35.11%
Adjusted Per Share Value based on latest NOSH - 40,553
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 103.85 102.78 108.12 109.83 114.68 121.66 129.97 -13.90%
EPS 8.85 10.06 11.11 10.98 12.02 11.93 12.49 -20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5259 1.5141 1.5065 1.474 1.4319 1.3916 0.9467 37.51%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.84 0.84 0.84 1.06 1.24 1.23 1.04 -
P/RPS 0.79 0.79 0.76 0.94 1.04 0.96 0.76 2.61%
P/EPS 9.23 8.10 7.35 9.36 9.92 9.82 7.88 11.12%
EY 10.84 12.34 13.61 10.68 10.08 10.18 12.69 -9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.54 0.70 0.83 0.84 1.04 -35.42%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 28/11/02 28/08/02 28/05/02 26/02/02 28/11/01 -
Price 0.85 0.81 1.10 1.01 1.15 1.19 1.20 -
P/RPS 0.80 0.76 0.99 0.89 0.96 0.93 0.87 -5.44%
P/EPS 9.34 7.81 9.62 8.92 9.20 9.50 9.10 1.75%
EY 10.71 12.80 10.39 11.21 10.87 10.52 10.99 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.71 0.66 0.77 0.82 1.20 -41.30%

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