[UMS] QoQ TTM Result on 31-Dec-2005 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 6.24%
YoY- -9.29%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 63,832 62,737 61,257 60,551 57,461 56,454 55,581 9.65%
PBT 7,721 8,753 7,985 6,858 6,664 6,486 7,112 5.62%
Tax -3,427 -2,826 -2,756 -2,292 -2,368 -1,868 -2,116 37.87%
NP 4,294 5,927 5,229 4,566 4,296 4,618 4,996 -9.59%
-
NP to SH 4,248 5,904 5,186 4,532 4,266 4,587 4,996 -10.23%
-
Tax Rate 44.39% 32.29% 34.51% 33.42% 35.53% 28.80% 29.75% -
Total Cost 59,538 56,810 56,028 55,985 53,165 51,836 50,585 11.46%
-
Net Worth 77,239 76,149 76,039 75,262 72,421 70,342 72,444 4.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,065 2,034 2,034 2,034 2,034 - 586 131.39%
Div Payout % 48.62% 34.46% 39.23% 44.89% 47.69% - 11.74% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 77,239 76,149 76,039 75,262 72,421 70,342 72,444 4.36%
NOSH 41,304 40,721 40,662 40,682 40,686 40,660 40,698 0.98%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.73% 9.45% 8.54% 7.54% 7.48% 8.18% 8.99% -
ROE 5.50% 7.75% 6.82% 6.02% 5.89% 6.52% 6.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 154.54 154.06 150.65 148.84 141.23 138.84 136.57 8.58%
EPS 10.28 14.50 12.75 11.14 10.49 11.28 12.28 -11.16%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 1.44 129.12%
NAPS 1.87 1.87 1.87 1.85 1.78 1.73 1.78 3.33%
Adjusted Per Share Value based on latest NOSH - 40,682
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 152.64 150.02 146.48 144.80 137.41 135.00 132.91 9.65%
EPS 10.16 14.12 12.40 10.84 10.20 10.97 11.95 -10.24%
DPS 4.94 4.86 4.86 4.86 4.86 0.00 1.40 131.59%
NAPS 1.847 1.821 1.8183 1.7998 1.7318 1.6821 1.7324 4.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.72 0.71 0.84 0.70 0.75 0.84 0.95 -
P/RPS 0.47 0.46 0.56 0.47 0.53 0.61 0.70 -23.30%
P/EPS 7.00 4.90 6.59 6.28 7.15 7.45 7.74 -6.47%
EY 14.28 20.42 15.18 15.91 13.98 13.43 12.92 6.89%
DY 6.94 7.04 5.95 7.14 6.67 0.00 1.52 174.96%
P/NAPS 0.39 0.38 0.45 0.38 0.42 0.49 0.53 -18.47%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 14/09/06 25/05/06 24/02/06 29/11/05 22/08/05 26/05/05 -
Price 0.75 0.72 0.71 0.77 0.73 0.80 0.79 -
P/RPS 0.49 0.47 0.47 0.52 0.52 0.58 0.58 -10.62%
P/EPS 7.29 4.97 5.57 6.91 6.96 7.09 6.44 8.60%
EY 13.71 20.14 17.96 14.47 14.36 14.10 15.54 -8.00%
DY 6.67 6.94 7.04 6.49 6.85 0.00 1.82 137.51%
P/NAPS 0.40 0.39 0.38 0.42 0.41 0.46 0.44 -6.15%

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