[UMS] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 19.85%
YoY- 143.96%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 64,920 65,668 53,308 49,924 36,152 45,084 58,988 1.60%
PBT 8,084 9,012 8,236 4,824 2,236 5,672 6,632 3.35%
Tax -3,304 -3,512 -3,816 -784 -580 -2,260 -2,292 6.28%
NP 4,780 5,500 4,420 4,040 1,656 3,412 4,340 1.62%
-
NP to SH 4,720 5,484 4,420 4,040 1,656 3,412 4,340 1.40%
-
Tax Rate 40.87% 38.97% 46.33% 16.25% 25.94% 39.84% 34.56% -
Total Cost 60,140 60,168 48,888 45,884 34,496 41,672 54,648 1.60%
-
Net Worth 77,310 75,262 71,499 66,790 63,317 58,195 53,458 6.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 77,310 75,262 71,499 66,790 63,317 58,195 53,458 6.33%
NOSH 40,689 40,682 40,624 40,725 40,588 39,859 19,799 12.74%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.36% 8.38% 8.29% 8.09% 4.58% 7.57% 7.36% -
ROE 6.11% 7.29% 6.18% 6.05% 2.62% 5.86% 8.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 159.55 161.42 131.22 122.59 89.07 113.11 297.93 -9.88%
EPS 11.60 13.48 10.88 9.92 4.08 8.56 21.92 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.85 1.76 1.64 1.56 1.46 2.70 -5.68%
Adjusted Per Share Value based on latest NOSH - 40,725
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 155.24 157.03 127.48 119.38 86.45 107.81 141.06 1.60%
EPS 11.29 13.11 10.57 9.66 3.96 8.16 10.38 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8487 1.7998 1.7098 1.5972 1.5141 1.3916 1.2783 6.33%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.73 0.70 0.83 1.00 0.84 1.23 0.88 -
P/RPS 0.46 0.43 0.63 0.82 0.94 1.09 0.30 7.38%
P/EPS 6.29 5.19 7.63 10.08 20.59 14.37 4.01 7.78%
EY 15.89 19.26 13.11 9.92 4.86 6.96 24.91 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.61 0.54 0.84 0.33 2.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 24/02/04 25/02/03 26/02/02 22/03/01 -
Price 0.83 0.77 0.89 1.00 0.81 1.19 0.98 -
P/RPS 0.52 0.48 0.68 0.82 0.91 1.05 0.33 7.86%
P/EPS 7.16 5.71 8.18 10.08 19.85 13.90 4.47 8.16%
EY 13.98 17.51 12.22 9.92 5.04 7.19 22.37 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.51 0.61 0.52 0.82 0.36 3.39%

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