[UMS] QoQ TTM Result on 30-Sep-2004 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 24.3%
YoY- 45.39%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,454 55,581 54,862 54,016 50,713 48,581 47,454 12.28%
PBT 6,486 7,112 7,250 6,397 6,836 6,719 6,495 -0.09%
Tax -1,868 -2,116 -2,254 -1,496 -2,893 -2,564 -2,528 -18.28%
NP 4,618 4,996 4,996 4,901 3,943 4,155 3,967 10.67%
-
NP to SH 4,587 4,996 4,996 4,901 3,943 4,155 3,967 10.17%
-
Tax Rate 28.80% 29.75% 31.09% 23.39% 42.32% 38.16% 38.92% -
Total Cost 51,836 50,585 49,866 49,115 46,770 44,426 43,487 12.43%
-
Net Worth 70,342 72,444 71,499 69,964 68,438 67,560 66,790 3.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 586 586 586 1,171 1,169 - -
Div Payout % - 11.74% 11.74% 11.97% 29.70% 28.15% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 70,342 72,444 71,499 69,964 68,438 67,560 66,790 3.51%
NOSH 40,660 40,698 40,624 40,676 40,737 40,698 40,725 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.18% 8.99% 9.11% 9.07% 7.78% 8.55% 8.36% -
ROE 6.52% 6.90% 6.99% 7.01% 5.76% 6.15% 5.94% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 138.84 136.57 135.04 132.79 124.49 119.37 116.52 12.40%
EPS 11.28 12.28 12.30 12.05 9.68 10.21 9.74 10.29%
DPS 0.00 1.44 1.44 1.44 2.88 2.88 0.00 -
NAPS 1.73 1.78 1.76 1.72 1.68 1.66 1.64 3.62%
Adjusted Per Share Value based on latest NOSH - 40,676
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 138.83 136.68 134.91 132.83 124.71 119.47 116.69 12.29%
EPS 11.28 12.29 12.29 12.05 9.70 10.22 9.76 10.13%
DPS 0.00 1.44 1.44 1.44 2.88 2.88 0.00 -
NAPS 1.7298 1.7815 1.7582 1.7205 1.683 1.6614 1.6424 3.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 0.95 0.83 0.83 0.87 1.02 1.00 -
P/RPS 0.61 0.70 0.61 0.63 0.70 0.85 0.86 -20.48%
P/EPS 7.45 7.74 6.75 6.89 8.99 9.99 10.27 -19.28%
EY 13.43 12.92 14.82 14.52 11.13 10.01 9.74 23.90%
DY 0.00 1.52 1.73 1.73 3.31 2.82 0.00 -
P/NAPS 0.49 0.53 0.47 0.48 0.52 0.61 0.61 -13.59%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 24/02/05 25/11/04 26/08/04 26/05/04 24/02/04 -
Price 0.80 0.79 0.89 0.84 0.81 0.83 1.00 -
P/RPS 0.58 0.58 0.66 0.63 0.65 0.70 0.86 -23.11%
P/EPS 7.09 6.44 7.24 6.97 8.37 8.13 10.27 -21.90%
EY 14.10 15.54 13.82 14.34 11.95 12.30 9.74 27.99%
DY 0.00 1.82 1.62 1.71 3.56 3.47 0.00 -
P/NAPS 0.46 0.44 0.51 0.49 0.48 0.50 0.61 -17.16%

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