[UMS] YoY Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -77.45%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 17,245 16,230 16,417 13,327 12,481 9,038 11,271 7.34%
PBT 2,385 2,021 2,253 2,059 1,206 559 1,418 9.04%
Tax -693 -826 -878 -954 -196 -145 -565 3.46%
NP 1,692 1,195 1,375 1,105 1,010 414 853 12.08%
-
NP to SH 1,686 1,180 1,371 1,105 1,010 414 853 12.02%
-
Tax Rate 29.06% 40.87% 38.97% 46.33% 16.25% 25.94% 39.84% -
Total Cost 15,553 15,035 15,042 12,222 11,471 8,624 10,418 6.90%
-
Net Worth 88,372 77,310 75,262 71,499 66,790 63,317 58,195 7.20%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 88,372 77,310 75,262 71,499 66,790 63,317 58,195 7.20%
NOSH 40,724 40,689 40,682 40,624 40,725 40,588 39,859 0.35%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.81% 7.36% 8.38% 8.29% 8.09% 4.58% 7.57% -
ROE 1.91% 1.53% 1.82% 1.55% 1.51% 0.65% 1.47% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.35 39.89 40.35 32.80 30.65 22.27 28.28 6.95%
EPS 4.14 2.90 3.37 2.72 2.48 1.02 2.14 11.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.90 1.85 1.76 1.64 1.56 1.46 6.82%
Adjusted Per Share Value based on latest NOSH - 40,624
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.38 39.89 40.35 32.75 30.67 22.21 27.70 7.34%
EPS 4.14 2.90 3.37 2.72 2.48 1.02 2.10 11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1718 1.90 1.8497 1.7572 1.6414 1.5561 1.4302 7.20%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.81 0.73 0.70 0.83 1.00 0.84 1.23 -
P/RPS 1.91 1.83 1.73 2.53 3.26 3.77 4.35 -12.81%
P/EPS 19.57 25.17 20.77 30.51 40.32 82.35 57.48 -16.43%
EY 5.11 3.97 4.81 3.28 2.48 1.21 1.74 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.38 0.47 0.61 0.54 0.84 -12.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 24/02/06 24/02/05 24/02/04 25/02/03 26/02/02 -
Price 0.75 0.83 0.77 0.89 1.00 0.81 1.19 -
P/RPS 1.77 2.08 1.91 2.71 3.26 3.64 4.21 -13.44%
P/EPS 18.12 28.62 22.85 32.72 40.32 79.41 55.61 -17.03%
EY 5.52 3.49 4.38 3.06 2.48 1.26 1.80 20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.42 0.51 0.61 0.52 0.82 -13.22%

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