[UMS] YoY Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 67.18%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 63,030 55,996 52,745 43,808 44,274 55,500 60,389 0.71%
PBT 9,189 6,517 7,016 5,262 6,594 7,402 4,284 13.55%
Tax -3,340 -2,802 -2,966 -1,976 -2,166 -2,133 -1,646 12.51%
NP 5,849 3,714 4,049 3,286 4,428 5,269 2,637 14.19%
-
NP to SH 5,817 3,632 4,049 3,286 4,428 5,269 2,637 14.08%
-
Tax Rate 36.35% 43.00% 42.27% 37.55% 32.85% 28.82% 38.42% -
Total Cost 57,181 52,281 48,696 40,521 39,846 50,230 57,752 -0.16%
-
Net Worth 76,090 70,441 68,393 64,569 61,710 56,230 49,449 7.44%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 781 779 - - - -
Div Payout % - - 19.30% 23.72% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,090 70,441 68,393 64,569 61,710 56,230 49,449 7.44%
NOSH 40,690 40,717 40,710 40,609 40,599 39,599 19,779 12.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.28% 6.63% 7.68% 7.50% 10.00% 9.49% 4.37% -
ROE 7.65% 5.16% 5.92% 5.09% 7.18% 9.37% 5.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 154.90 137.52 129.56 107.88 109.05 140.15 305.31 -10.68%
EPS 14.29 8.92 9.95 8.09 10.91 13.31 13.33 1.16%
DPS 0.00 0.00 1.92 1.92 0.00 0.00 0.00 -
NAPS 1.87 1.73 1.68 1.59 1.52 1.42 2.50 -4.72%
Adjusted Per Share Value based on latest NOSH - 40,630
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 154.90 137.62 129.63 107.66 108.81 136.40 148.41 0.71%
EPS 14.30 8.93 9.95 8.08 10.88 12.95 6.48 14.09%
DPS 0.00 0.00 1.92 1.92 0.00 0.00 0.00 -
NAPS 1.87 1.7312 1.6808 1.5869 1.5166 1.3819 1.2153 7.44%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.71 0.84 0.87 0.96 1.06 0.95 1.30 -
P/RPS 0.46 0.61 0.67 0.89 0.97 0.68 0.43 1.12%
P/EPS 4.97 9.42 8.75 11.86 9.72 7.14 9.75 -10.61%
EY 20.14 10.62 11.43 8.43 10.29 14.01 10.26 11.89%
DY 0.00 0.00 2.21 2.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.52 0.60 0.70 0.67 0.52 -5.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 22/08/05 26/08/04 26/08/03 28/08/02 29/08/01 28/08/00 -
Price 0.72 0.80 0.81 1.04 1.01 1.22 1.28 -
P/RPS 0.46 0.58 0.63 0.96 0.93 0.87 0.42 1.52%
P/EPS 5.04 8.97 8.14 12.85 9.26 9.17 9.60 -10.17%
EY 19.86 11.15 12.28 7.78 10.80 10.91 10.42 11.34%
DY 0.00 0.00 2.37 1.85 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.48 0.65 0.66 0.86 0.51 -4.37%

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