[UMS] QoQ TTM Result on 31-Dec-2003 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 17.68%
YoY- -5.73%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 54,016 50,713 48,581 47,454 44,011 44,866 43,427 15.61%
PBT 6,397 6,836 6,719 6,495 5,848 5,687 5,530 10.16%
Tax -1,496 -2,893 -2,564 -2,528 -2,477 -1,896 -1,830 -12.53%
NP 4,901 3,943 4,155 3,967 3,371 3,791 3,700 20.54%
-
NP to SH 4,901 3,943 4,155 3,967 3,371 3,791 3,700 20.54%
-
Tax Rate 23.39% 42.32% 38.16% 38.92% 42.36% 33.34% 33.09% -
Total Cost 49,115 46,770 44,426 43,487 40,640 41,075 39,727 15.14%
-
Net Worth 69,964 68,438 67,560 66,790 65,744 64,601 63,809 6.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 586 1,171 1,169 - - 585 - -
Div Payout % 11.97% 29.70% 28.15% - - 15.43% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,964 68,438 67,560 66,790 65,744 64,601 63,809 6.31%
NOSH 40,676 40,737 40,698 40,725 40,582 40,630 40,642 0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.07% 7.78% 8.55% 8.36% 7.66% 8.45% 8.52% -
ROE 7.01% 5.76% 6.15% 5.94% 5.13% 5.87% 5.80% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 132.79 124.49 119.37 116.52 108.45 110.43 106.85 15.54%
EPS 12.05 9.68 10.21 9.74 8.31 9.33 9.10 20.52%
DPS 1.44 2.88 2.88 0.00 0.00 1.44 0.00 -
NAPS 1.72 1.68 1.66 1.64 1.62 1.59 1.57 6.25%
Adjusted Per Share Value based on latest NOSH - 40,725
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 129.17 121.27 116.17 113.48 105.24 107.29 103.85 15.61%
EPS 11.72 9.43 9.94 9.49 8.06 9.07 8.85 20.53%
DPS 1.40 2.80 2.80 0.00 0.00 1.40 0.00 -
NAPS 1.6731 1.6366 1.6156 1.5972 1.5721 1.5448 1.5259 6.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.83 0.87 1.02 1.00 0.95 0.96 0.84 -
P/RPS 0.63 0.70 0.85 0.86 0.88 0.87 0.79 -13.96%
P/EPS 6.89 8.99 9.99 10.27 11.44 10.29 9.23 -17.66%
EY 14.52 11.13 10.01 9.74 8.74 9.72 10.84 21.44%
DY 1.73 3.31 2.82 0.00 0.00 1.50 0.00 -
P/NAPS 0.48 0.52 0.61 0.61 0.59 0.60 0.54 -7.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 26/05/04 24/02/04 28/11/03 26/08/03 29/05/03 -
Price 0.84 0.81 0.83 1.00 1.02 1.04 0.85 -
P/RPS 0.63 0.65 0.70 0.86 0.94 0.94 0.80 -14.68%
P/EPS 6.97 8.37 8.13 10.27 12.28 11.15 9.34 -17.68%
EY 14.34 11.95 12.30 9.74 8.14 8.97 10.71 21.41%
DY 1.71 3.56 3.47 0.00 0.00 1.38 0.00 -
P/NAPS 0.49 0.48 0.50 0.61 0.63 0.65 0.54 -6.25%

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