[UMS] YoY Annualized Quarter Result on 30-Jun-2008 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 17.04%
YoY- -19.11%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 81,188 73,054 71,781 72,784 65,557 63,030 55,996 6.38%
PBT 13,821 10,390 9,334 10,165 11,522 9,189 6,517 13.34%
Tax -3,465 -3,132 -2,977 -3,406 -3,154 -3,340 -2,802 3.60%
NP 10,356 7,258 6,357 6,758 8,368 5,849 3,714 18.62%
-
NP to SH 10,260 7,185 6,321 6,706 8,290 5,817 3,632 18.88%
-
Tax Rate 25.07% 30.14% 31.89% 33.51% 27.37% 36.35% 43.00% -
Total Cost 70,832 65,796 65,424 66,025 57,189 57,181 52,281 5.18%
-
Net Worth 111,091 102,977 97,261 89,937 80,980 76,090 70,441 7.88%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 54 27 27 - - - - -
Div Payout % 0.53% 0.38% 0.43% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 111,091 102,977 97,261 89,937 80,980 76,090 70,441 7.88%
NOSH 40,692 40,702 40,695 40,695 40,693 40,690 40,717 -0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.76% 9.94% 8.86% 9.29% 12.76% 9.28% 6.63% -
ROE 9.24% 6.98% 6.50% 7.46% 10.24% 7.65% 5.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 199.51 179.48 176.39 178.85 161.10 154.90 137.52 6.39%
EPS 25.21 17.65 15.53 16.48 20.37 14.29 8.92 18.89%
DPS 0.13 0.07 0.07 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.53 2.39 2.21 1.99 1.87 1.73 7.89%
Adjusted Per Share Value based on latest NOSH - 40,719
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 194.15 174.70 171.65 174.05 156.77 150.73 133.90 6.38%
EPS 24.53 17.18 15.12 16.04 19.83 13.91 8.69 18.87%
DPS 0.13 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 2.6565 2.4625 2.3258 2.1507 1.9365 1.8196 1.6845 7.88%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.68 1.19 0.75 0.74 0.83 0.71 0.84 -
P/RPS 0.84 0.66 0.43 0.41 0.52 0.46 0.61 5.47%
P/EPS 6.66 6.74 4.83 4.49 4.07 4.97 9.42 -5.61%
EY 15.01 14.83 20.71 22.27 24.55 20.14 10.62 5.93%
DY 0.08 0.06 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.31 0.33 0.42 0.38 0.49 3.99%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 -
Price 1.63 1.30 1.06 0.80 0.87 0.72 0.80 -
P/RPS 0.82 0.72 0.60 0.45 0.54 0.46 0.58 5.93%
P/EPS 6.46 7.36 6.82 4.85 4.27 5.04 8.97 -5.32%
EY 15.47 13.58 14.65 20.60 23.42 19.86 11.15 5.60%
DY 0.08 0.05 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.44 0.36 0.44 0.39 0.46 4.52%

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