[UMS] QoQ TTM Result on 31-Dec-2008 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 1.09%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 68,885 74,791 75,568 76,143 75,543 73,346 70,577 -1.60%
PBT 9,744 10,650 11,277 11,304 11,273 9,513 9,260 3.45%
Tax -2,734 -2,317 -2,379 -2,569 -2,639 -2,962 -2,532 5.24%
NP 7,010 8,333 8,898 8,735 8,634 6,551 6,728 2.77%
-
NP to SH 6,982 8,312 8,867 8,680 8,586 6,490 6,661 3.18%
-
Tax Rate 28.06% 21.76% 21.10% 22.73% 23.41% 31.14% 27.34% -
Total Cost 61,875 66,458 66,670 67,408 66,909 66,795 63,849 -2.07%
-
Net Worth 99,267 97,246 97,164 96,128 93,952 89,990 89,034 7.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,046 2,460 2,440 2,440 2,440 2,053 2,037 0.29%
Div Payout % 29.31% 29.60% 27.52% 28.11% 28.42% 31.64% 30.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 99,267 97,246 97,164 96,128 93,952 89,990 89,034 7.51%
NOSH 40,683 40,688 40,654 40,732 40,671 40,719 40,655 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.18% 11.14% 11.77% 11.47% 11.43% 8.93% 9.53% -
ROE 7.03% 8.55% 9.13% 9.03% 9.14% 7.21% 7.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 169.32 183.81 185.88 186.94 185.74 180.12 173.60 -1.64%
EPS 17.16 20.43 21.81 21.31 21.11 15.94 16.38 3.14%
DPS 5.03 6.05 6.00 6.00 6.00 5.04 5.00 0.39%
NAPS 2.44 2.39 2.39 2.36 2.31 2.21 2.19 7.46%
Adjusted Per Share Value based on latest NOSH - 40,732
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 164.73 178.85 180.71 182.08 180.65 175.39 168.77 -1.60%
EPS 16.70 19.88 21.20 20.76 20.53 15.52 15.93 3.19%
DPS 4.89 5.88 5.84 5.84 5.84 4.91 4.87 0.27%
NAPS 2.3738 2.3255 2.3235 2.2987 2.2467 2.1519 2.1291 7.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.13 0.75 0.79 0.66 0.88 0.74 0.80 -
P/RPS 0.67 0.41 0.43 0.35 0.47 0.41 0.46 28.46%
P/EPS 6.58 3.67 3.62 3.10 4.17 4.64 4.88 22.02%
EY 15.19 27.24 27.61 32.29 23.99 21.54 20.48 -18.04%
DY 4.45 8.07 7.59 9.09 6.82 6.81 6.25 -20.24%
P/NAPS 0.46 0.31 0.33 0.28 0.38 0.33 0.37 15.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 1.11 1.06 0.70 0.82 0.60 0.80 0.80 -
P/RPS 0.66 0.58 0.38 0.44 0.32 0.44 0.46 27.18%
P/EPS 6.47 5.19 3.21 3.85 2.84 5.02 4.88 20.66%
EY 15.46 19.27 31.16 25.99 35.18 19.92 20.48 -17.07%
DY 4.53 5.71 8.57 7.32 10.00 6.30 6.25 -19.29%
P/NAPS 0.45 0.44 0.29 0.35 0.26 0.36 0.37 13.92%

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