[UMS] YoY Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -67.85%
YoY- 24.07%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 17,845 17,245 16,230 16,417 13,327 12,481 9,038 11.99%
PBT 2,416 2,385 2,021 2,253 2,059 1,206 559 27.60%
Tax -623 -693 -826 -878 -954 -196 -145 27.47%
NP 1,793 1,692 1,195 1,375 1,105 1,010 414 27.64%
-
NP to SH 1,780 1,686 1,180 1,371 1,105 1,010 414 27.48%
-
Tax Rate 25.79% 29.06% 40.87% 38.97% 46.33% 16.25% 25.94% -
Total Cost 16,052 15,553 15,035 15,042 12,222 11,471 8,624 10.89%
-
Net Worth 96,128 88,372 77,310 75,262 71,499 66,790 63,317 7.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 96,128 88,372 77,310 75,262 71,499 66,790 63,317 7.19%
NOSH 40,732 40,724 40,689 40,682 40,624 40,725 40,588 0.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.05% 9.81% 7.36% 8.38% 8.29% 8.09% 4.58% -
ROE 1.85% 1.91% 1.53% 1.82% 1.55% 1.51% 0.65% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 43.81 42.35 39.89 40.35 32.80 30.65 22.27 11.92%
EPS 4.37 4.14 2.90 3.37 2.72 2.48 1.02 27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.17 1.90 1.85 1.76 1.64 1.56 7.13%
Adjusted Per Share Value based on latest NOSH - 40,682
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 43.86 42.38 39.89 40.35 32.75 30.67 22.21 11.99%
EPS 4.37 4.14 2.90 3.37 2.72 2.48 1.02 27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3625 2.1718 1.90 1.8497 1.7572 1.6414 1.5561 7.20%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.66 0.81 0.73 0.70 0.83 1.00 0.84 -
P/RPS 1.51 1.91 1.83 1.73 2.53 3.26 3.77 -14.13%
P/EPS 15.10 19.57 25.17 20.77 30.51 40.32 82.35 -24.60%
EY 6.62 5.11 3.97 4.81 3.28 2.48 1.21 32.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.38 0.38 0.47 0.61 0.54 -10.35%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 27/02/07 24/02/06 24/02/05 24/02/04 25/02/03 -
Price 0.82 0.75 0.83 0.77 0.89 1.00 0.81 -
P/RPS 1.87 1.77 2.08 1.91 2.71 3.26 3.64 -10.49%
P/EPS 18.76 18.12 28.62 22.85 32.72 40.32 79.41 -21.35%
EY 5.33 5.52 3.49 4.38 3.06 2.48 1.26 27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.44 0.42 0.51 0.61 0.52 -6.37%

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