[UMS] YoY Annual (Unaudited) Result on 30-Sep-2010 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
YoY- 25.38%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 85,538 81,773 80,903 71,661 68,885 75,543 67,926 3.91%
PBT 14,801 17,074 14,752 11,502 9,744 11,273 10,531 5.83%
Tax -4,408 -3,871 -3,555 -2,685 -2,734 -2,639 -2,773 8.02%
NP 10,393 13,203 11,197 8,817 7,010 8,634 7,758 4.98%
-
NP to SH 10,334 13,152 11,120 8,754 6,982 8,586 7,693 5.03%
-
Tax Rate 29.78% 22.67% 24.10% 23.34% 28.06% 23.41% 26.33% -
Total Cost 75,145 68,570 69,706 62,844 61,875 66,909 60,168 3.77%
-
Net Worth 128,173 124,511 114,334 106,185 99,694 93,998 86,246 6.81%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 36 - 4,068 4,068 2,026 2,441 2,034 -48.91%
Div Payout % 0.35% - 36.59% 46.47% 29.02% 28.44% 26.44% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 128,173 124,511 114,334 106,185 99,694 93,998 86,246 6.81%
NOSH 40,690 40,690 40,688 40,684 40,691 40,691 40,682 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.15% 16.15% 13.84% 12.30% 10.18% 11.43% 11.42% -
ROE 8.06% 10.56% 9.73% 8.24% 7.00% 9.13% 8.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 210.22 200.97 198.83 176.14 169.29 185.65 166.97 3.91%
EPS 25.40 32.32 27.33 21.51 17.16 21.10 18.91 5.03%
DPS 0.09 0.00 10.00 10.00 4.98 6.00 5.00 -48.77%
NAPS 3.15 3.06 2.81 2.61 2.45 2.31 2.12 6.81%
Adjusted Per Share Value based on latest NOSH - 40,703
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 204.55 195.54 193.46 171.36 164.73 180.65 162.43 3.91%
EPS 24.71 31.45 26.59 20.93 16.70 20.53 18.40 5.03%
DPS 0.09 0.00 9.73 9.73 4.85 5.84 4.86 -48.53%
NAPS 3.065 2.9774 2.7341 2.5392 2.384 2.2478 2.0624 6.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.59 1.86 1.58 1.33 1.13 0.88 0.84 -
P/RPS 1.23 0.93 0.79 0.76 0.67 0.47 0.50 16.17%
P/EPS 10.20 5.75 5.78 6.18 6.59 4.17 4.44 14.85%
EY 9.81 17.38 17.30 16.18 15.18 23.98 22.51 -12.91%
DY 0.03 0.00 6.33 7.52 4.41 6.82 5.95 -58.55%
P/NAPS 0.82 0.61 0.56 0.51 0.46 0.38 0.40 12.69%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 24/11/11 25/11/10 25/11/09 26/11/08 29/11/07 -
Price 2.68 1.90 1.80 1.38 1.11 0.60 0.81 -
P/RPS 1.27 0.95 0.91 0.78 0.66 0.32 0.49 17.18%
P/EPS 10.55 5.88 6.59 6.41 6.47 2.84 4.28 16.20%
EY 9.48 17.01 15.18 15.59 15.46 35.17 23.35 -13.93%
DY 0.03 0.00 5.56 7.25 4.49 10.00 6.17 -58.80%
P/NAPS 0.85 0.62 0.64 0.53 0.45 0.26 0.38 14.34%

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