[UMS] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 6.37%
YoY- 42.52%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 73,054 71,781 72,784 65,557 63,030 55,996 52,745 5.57%
PBT 10,390 9,334 10,165 11,522 9,189 6,517 7,016 6.75%
Tax -3,132 -2,977 -3,406 -3,154 -3,340 -2,802 -2,966 0.91%
NP 7,258 6,357 6,758 8,368 5,849 3,714 4,049 10.21%
-
NP to SH 7,185 6,321 6,706 8,290 5,817 3,632 4,049 10.02%
-
Tax Rate 30.14% 31.89% 33.51% 27.37% 36.35% 43.00% 42.27% -
Total Cost 65,796 65,424 66,025 57,189 57,181 52,281 48,696 5.14%
-
Net Worth 102,977 97,261 89,937 80,980 76,090 70,441 68,393 7.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 27 27 - - - - 781 -42.90%
Div Payout % 0.38% 0.43% - - - - 19.30% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 102,977 97,261 89,937 80,980 76,090 70,441 68,393 7.05%
NOSH 40,702 40,695 40,695 40,693 40,690 40,717 40,710 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.94% 8.86% 9.29% 12.76% 9.28% 6.63% 7.68% -
ROE 6.98% 6.50% 7.46% 10.24% 7.65% 5.16% 5.92% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 179.48 176.39 178.85 161.10 154.90 137.52 129.56 5.57%
EPS 17.65 15.53 16.48 20.37 14.29 8.92 9.95 10.01%
DPS 0.07 0.07 0.00 0.00 0.00 0.00 1.92 -42.40%
NAPS 2.53 2.39 2.21 1.99 1.87 1.73 1.68 7.05%
Adjusted Per Share Value based on latest NOSH - 40,719
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 179.54 176.41 178.87 161.11 154.90 137.62 129.63 5.57%
EPS 17.66 15.54 16.48 20.38 14.30 8.93 9.95 10.02%
DPS 0.07 0.07 0.00 0.00 0.00 0.00 1.92 -42.40%
NAPS 2.5308 2.3903 2.2103 1.9902 1.87 1.7312 1.6808 7.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.19 0.75 0.74 0.83 0.71 0.84 0.87 -
P/RPS 0.66 0.43 0.41 0.52 0.46 0.61 0.67 -0.25%
P/EPS 6.74 4.83 4.49 4.07 4.97 9.42 8.75 -4.25%
EY 14.83 20.71 22.27 24.55 20.14 10.62 11.43 4.43%
DY 0.06 0.09 0.00 0.00 0.00 0.00 2.21 -45.16%
P/NAPS 0.47 0.31 0.33 0.42 0.38 0.49 0.52 -1.67%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 26/08/04 -
Price 1.30 1.06 0.80 0.87 0.72 0.80 0.81 -
P/RPS 0.72 0.60 0.45 0.54 0.46 0.58 0.63 2.24%
P/EPS 7.36 6.82 4.85 4.27 5.04 8.97 8.14 -1.66%
EY 13.58 14.65 20.60 23.42 19.86 11.15 12.28 1.69%
DY 0.05 0.06 0.00 0.00 0.00 0.00 2.37 -47.41%
P/NAPS 0.51 0.44 0.36 0.44 0.39 0.46 0.48 1.01%

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