[UMS] YoY Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 17.43%
YoY- -12.96%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 75,543 67,926 63,833 57,461 54,016 43,333 45,215 8.92%
PBT 11,273 10,531 7,721 6,749 6,945 6,070 6,906 8.50%
Tax -2,639 -2,773 -3,427 -2,422 -2,045 -2,699 -2,260 2.61%
NP 8,634 7,758 4,294 4,327 4,900 3,371 4,646 10.87%
-
NP to SH 8,586 7,693 4,248 4,265 4,900 3,371 4,646 10.76%
-
Tax Rate 23.41% 26.33% 44.39% 35.89% 29.45% 44.46% 32.73% -
Total Cost 66,909 60,168 59,539 53,134 49,116 39,962 40,569 8.68%
-
Net Worth 93,998 86,246 76,138 73,253 70,000 65,874 62,893 6.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,441 2,034 2,035 2,034 586 585 584 26.89%
Div Payout % 28.44% 26.44% 47.92% 47.71% 11.96% 17.37% 12.58% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 93,998 86,246 76,138 73,253 70,000 65,874 62,893 6.92%
NOSH 40,691 40,682 40,715 40,696 40,697 40,663 40,576 0.04%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.43% 11.42% 6.73% 7.53% 9.07% 7.78% 10.28% -
ROE 9.13% 8.92% 5.58% 5.82% 7.00% 5.12% 7.39% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 185.65 166.97 156.78 141.19 132.73 106.56 111.43 8.87%
EPS 21.10 18.91 10.44 10.48 12.04 8.29 11.43 10.74%
DPS 6.00 5.00 5.00 5.00 1.44 1.44 1.44 26.82%
NAPS 2.31 2.12 1.87 1.80 1.72 1.62 1.55 6.86%
Adjusted Per Share Value based on latest NOSH - 40,686
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 185.65 166.94 156.88 141.22 132.75 106.50 111.12 8.92%
EPS 21.10 18.91 10.44 10.48 12.04 8.28 11.42 10.76%
DPS 6.00 5.00 5.00 5.00 1.44 1.44 1.44 26.82%
NAPS 2.3101 2.1196 1.8712 1.8003 1.7203 1.6189 1.5457 6.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.88 0.84 0.72 0.75 0.83 0.95 0.84 -
P/RPS 0.47 0.50 0.46 0.53 0.63 0.89 0.75 -7.48%
P/EPS 4.17 4.44 6.90 7.16 6.89 11.46 7.34 -8.98%
EY 23.98 22.51 14.49 13.97 14.51 8.73 13.63 9.86%
DY 6.82 5.95 6.94 6.67 1.73 1.52 1.71 25.90%
P/NAPS 0.38 0.40 0.39 0.42 0.48 0.59 0.54 -5.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 30/11/06 29/11/05 25/11/04 28/11/03 28/11/02 -
Price 0.60 0.81 0.75 0.73 0.84 1.02 1.10 -
P/RPS 0.32 0.49 0.48 0.52 0.63 0.96 0.99 -17.14%
P/EPS 2.84 4.28 7.19 6.97 6.98 12.30 9.61 -18.37%
EY 35.17 23.35 13.91 14.36 14.33 8.13 10.41 22.47%
DY 10.00 6.17 6.67 6.85 1.71 1.41 1.31 40.27%
P/NAPS 0.26 0.38 0.40 0.41 0.49 0.63 0.71 -15.40%

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