[UMS] QoQ TTM Result on 31-Dec-2001 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- -4.44%
YoY- 5.12%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 45,215 45,930 47,956 50,874 54,349 60,791 63,049 -19.86%
PBT 6,504 6,627 7,091 6,993 7,636 8,561 7,293 -7.34%
Tax -1,857 -2,034 -2,066 -2,002 -2,413 -2,176 -2,001 -4.85%
NP 4,647 4,593 5,025 4,991 5,223 6,385 5,292 -8.29%
-
NP to SH 4,647 4,593 5,025 4,991 5,223 6,385 5,292 -8.29%
-
Tax Rate 28.55% 30.69% 29.14% 28.63% 31.60% 25.42% 27.44% -
Total Cost 40,568 41,337 42,931 45,883 49,126 54,406 57,757 -20.96%
-
Net Worth 62,998 61,641 59,877 58,195 39,587 39,590 54,623 9.96%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 62,998 61,641 59,877 58,195 39,587 39,590 54,623 9.96%
NOSH 40,644 40,553 40,186 39,859 39,587 39,590 19,791 61.49%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.28% 10.00% 10.48% 9.81% 9.61% 10.50% 8.39% -
ROE 7.38% 7.45% 8.39% 8.58% 13.19% 16.13% 9.69% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 111.25 113.26 119.33 127.63 137.29 153.55 318.57 -50.37%
EPS 11.43 11.33 12.50 12.52 13.19 16.13 26.74 -43.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.49 1.46 1.00 1.00 2.76 -31.90%
Adjusted Per Share Value based on latest NOSH - 39,859
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 108.12 109.83 114.68 121.66 129.97 145.37 150.77 -19.86%
EPS 11.11 10.98 12.02 11.93 12.49 15.27 12.65 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5065 1.474 1.4319 1.3916 0.9467 0.9467 1.3062 9.96%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.84 1.06 1.24 1.23 1.04 0.95 1.00 -
P/RPS 0.76 0.94 1.04 0.96 0.76 0.62 0.31 81.71%
P/EPS 7.35 9.36 9.92 9.82 7.88 5.89 3.74 56.83%
EY 13.61 10.68 10.08 10.18 12.69 16.98 26.74 -36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.83 0.84 1.04 0.95 0.36 31.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 28/05/02 26/02/02 28/11/01 29/08/01 29/05/01 -
Price 1.10 1.01 1.15 1.19 1.20 1.22 0.97 -
P/RPS 0.99 0.89 0.96 0.93 0.87 0.79 0.30 121.49%
P/EPS 9.62 8.92 9.20 9.50 9.10 7.56 3.63 91.39%
EY 10.39 11.21 10.87 10.52 10.99 13.22 27.57 -47.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.77 0.82 1.20 1.22 0.35 60.17%

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