[UMS] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 6.58%
YoY- 102.1%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 75,543 73,346 70,577 68,941 67,926 65,727 65,617 9.81%
PBT 11,273 9,513 9,260 10,895 10,531 9,471 9,082 15.45%
Tax -2,639 -2,962 -2,532 -2,640 -2,773 -3,287 -3,658 -19.51%
NP 8,634 6,551 6,728 8,255 7,758 6,184 5,424 36.21%
-
NP to SH 8,586 6,490 6,661 8,199 7,693 6,104 5,363 36.73%
-
Tax Rate 23.41% 31.14% 27.34% 24.23% 26.33% 34.71% 40.28% -
Total Cost 66,909 66,795 63,849 60,686 60,168 59,543 60,193 7.28%
-
Net Worth 93,952 89,990 89,034 88,372 82,714 81,031 80,127 11.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,440 2,053 2,037 2,037 2,037 2,065 2,065 11.73%
Div Payout % 28.42% 31.64% 30.59% 24.85% 26.48% 33.83% 38.51% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 93,952 89,990 89,034 88,372 82,714 81,031 80,127 11.16%
NOSH 40,671 40,719 40,655 40,724 40,745 40,719 40,673 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.43% 8.93% 9.53% 11.97% 11.42% 9.41% 8.27% -
ROE 9.14% 7.21% 7.48% 9.28% 9.30% 7.53% 6.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 185.74 180.12 173.60 169.29 166.71 161.41 161.33 9.82%
EPS 21.11 15.94 16.38 20.13 18.88 14.99 13.19 36.70%
DPS 6.00 5.04 5.00 5.00 5.00 5.00 5.00 12.88%
NAPS 2.31 2.21 2.19 2.17 2.03 1.99 1.97 11.16%
Adjusted Per Share Value based on latest NOSH - 40,724
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 180.65 175.39 168.77 164.86 162.43 157.17 156.91 9.81%
EPS 20.53 15.52 15.93 19.61 18.40 14.60 12.82 36.76%
DPS 5.84 4.91 4.87 4.87 4.87 4.94 4.94 11.76%
NAPS 2.2467 2.1519 2.1291 2.1133 1.9779 1.9377 1.9161 11.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.74 0.80 0.81 0.84 0.83 0.80 -
P/RPS 0.47 0.41 0.46 0.48 0.50 0.51 0.50 -4.03%
P/EPS 4.17 4.64 4.88 4.02 4.45 5.54 6.07 -22.08%
EY 23.99 21.54 20.48 24.86 22.48 18.06 16.48 28.35%
DY 6.82 6.81 6.25 6.17 5.95 6.02 6.25 5.97%
P/NAPS 0.38 0.33 0.37 0.37 0.41 0.42 0.41 -4.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 29/02/08 29/11/07 23/08/07 29/05/07 -
Price 0.60 0.80 0.80 0.75 0.81 0.87 0.72 -
P/RPS 0.32 0.44 0.46 0.44 0.49 0.54 0.45 -20.28%
P/EPS 2.84 5.02 4.88 3.73 4.29 5.80 5.46 -35.24%
EY 35.18 19.92 20.48 26.84 23.31 17.23 18.31 54.36%
DY 10.00 6.30 6.25 6.67 6.17 5.75 6.94 27.48%
P/NAPS 0.26 0.36 0.37 0.35 0.40 0.44 0.37 -20.90%

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