[UMS] QoQ TTM Result on 30-Sep-2002 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 1.18%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 44,866 43,427 42,981 45,215 45,930 47,956 50,874 -8.05%
PBT 5,687 5,530 6,048 6,504 6,627 7,091 6,993 -12.90%
Tax -1,896 -1,830 -1,840 -1,857 -2,034 -2,066 -2,002 -3.57%
NP 3,791 3,700 4,208 4,647 4,593 5,025 4,991 -16.79%
-
NP to SH 3,791 3,700 4,208 4,647 4,593 5,025 4,991 -16.79%
-
Tax Rate 33.34% 33.09% 30.42% 28.55% 30.69% 29.14% 28.63% -
Total Cost 41,075 39,727 38,773 40,568 41,337 42,931 45,883 -7.13%
-
Net Worth 64,601 63,809 63,317 62,998 61,641 59,877 58,195 7.23%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 585 - - - - - - -
Div Payout % 15.43% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 64,601 63,809 63,317 62,998 61,641 59,877 58,195 7.23%
NOSH 40,630 40,642 40,588 40,644 40,553 40,186 39,859 1.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.45% 8.52% 9.79% 10.28% 10.00% 10.48% 9.81% -
ROE 5.87% 5.80% 6.65% 7.38% 7.45% 8.39% 8.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 110.43 106.85 105.90 111.25 113.26 119.33 127.63 -9.22%
EPS 9.33 9.10 10.37 11.43 11.33 12.50 12.52 -17.84%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.56 1.55 1.52 1.49 1.46 5.86%
Adjusted Per Share Value based on latest NOSH - 40,644
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 110.26 106.73 105.63 111.12 112.88 117.86 125.03 -8.06%
EPS 9.32 9.09 10.34 11.42 11.29 12.35 12.27 -16.79%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5877 1.5682 1.5561 1.5483 1.5149 1.4716 1.4302 7.23%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.96 0.84 0.84 0.84 1.06 1.24 1.23 -
P/RPS 0.87 0.79 0.79 0.76 0.94 1.04 0.96 -6.36%
P/EPS 10.29 9.23 8.10 7.35 9.36 9.92 9.82 3.17%
EY 9.72 10.84 12.34 13.61 10.68 10.08 10.18 -3.04%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.54 0.54 0.70 0.83 0.84 -20.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 25/02/03 28/11/02 28/08/02 28/05/02 26/02/02 -
Price 1.04 0.85 0.81 1.10 1.01 1.15 1.19 -
P/RPS 0.94 0.80 0.76 0.99 0.89 0.96 0.93 0.71%
P/EPS 11.15 9.34 7.81 9.62 8.92 9.20 9.50 11.29%
EY 8.97 10.71 12.80 10.39 11.21 10.87 10.52 -10.10%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.52 0.71 0.66 0.77 0.82 -14.38%

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