[UMS] YoY Cumulative Quarter Result on 31-Mar-2004 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 74.95%
YoY- 79.76%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 32,443 30,658 26,863 25,297 20,727 22,515 28,908 1.94%
PBT 5,829 4,468 2,962 2,431 1,782 2,938 3,080 11.21%
Tax -1,904 -1,673 -1,100 -664 -799 -1,008 -952 12.24%
NP 3,925 2,795 1,862 1,767 983 1,930 2,128 10.73%
-
NP to SH 3,897 2,782 1,862 1,767 983 1,930 2,128 10.60%
-
Tax Rate 32.66% 37.44% 37.14% 27.31% 44.84% 34.31% 30.91% -
Total Cost 28,518 27,863 25,001 23,530 19,744 20,585 26,780 1.05%
-
Net Worth 80,136 76,057 72,365 67,585 63,773 59,910 54,635 6.58%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 80,136 76,057 72,365 67,585 63,773 59,910 54,635 6.58%
NOSH 40,678 40,672 40,655 40,714 40,619 40,208 19,795 12.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.10% 9.12% 6.93% 6.99% 4.74% 8.57% 7.36% -
ROE 4.86% 3.66% 2.57% 2.61% 1.54% 3.22% 3.89% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.75 75.38 66.08 62.13 51.03 56.00 146.03 -9.58%
EPS 9.58 6.84 4.58 4.34 2.42 4.80 10.75 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.87 1.78 1.66 1.57 1.49 2.76 -5.46%
Adjusted Per Share Value based on latest NOSH - 40,698
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 77.58 73.31 64.24 60.49 49.56 53.84 69.13 1.93%
EPS 9.32 6.65 4.45 4.23 2.35 4.62 5.09 10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9163 1.8188 1.7305 1.6162 1.525 1.4326 1.3065 6.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.84 0.95 1.02 0.84 1.24 1.00 -
P/RPS 1.00 1.11 1.44 1.64 1.65 2.21 0.68 6.63%
P/EPS 8.35 12.28 20.74 23.50 34.71 25.83 9.30 -1.77%
EY 11.97 8.14 4.82 4.25 2.88 3.87 10.75 1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.53 0.61 0.54 0.83 0.36 2.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 26/05/04 29/05/03 28/05/02 29/05/01 -
Price 0.72 0.71 0.79 0.83 0.85 1.15 0.97 -
P/RPS 0.90 0.94 1.20 1.34 1.67 2.05 0.66 5.30%
P/EPS 7.52 10.38 17.25 19.12 35.12 23.96 9.02 -2.98%
EY 13.31 9.63 5.80 5.23 2.85 4.17 11.08 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.44 0.50 0.54 0.77 0.35 0.93%

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