[UMS] YoY Quarter Result on 30-Jun-2003 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 160.63%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 16,615 15,135 14,262 12,130 10,691 12,717 14,975 1.74%
PBT 2,424 1,656 2,282 2,165 2,008 2,472 1,204 12.36%
Tax -833 -763 -1,011 -682 -617 -648 -473 9.88%
NP 1,591 893 1,271 1,483 1,391 1,824 731 13.83%
-
NP to SH 1,580 862 1,271 1,483 1,391 1,824 731 13.70%
-
Tax Rate 34.36% 46.07% 44.30% 31.50% 30.73% 26.21% 39.29% -
Total Cost 15,024 14,242 12,991 10,647 9,300 10,893 14,244 0.89%
-
Net Worth 76,149 70,342 68,438 64,601 61,641 39,590 49,391 7.47%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 586 - - - - -
Div Payout % - - 46.15% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,149 70,342 68,438 64,601 61,641 39,590 49,391 7.47%
NOSH 40,721 40,660 40,737 40,630 40,553 39,590 19,756 12.80%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.58% 5.90% 8.91% 12.23% 13.01% 14.34% 4.88% -
ROE 2.07% 1.23% 1.86% 2.30% 2.26% 4.61% 1.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.80 37.22 35.01 29.85 26.36 32.12 75.80 -9.80%
EPS 3.88 2.12 3.12 3.65 3.43 4.49 3.70 0.79%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.73 1.68 1.59 1.52 1.00 2.50 -4.72%
Adjusted Per Share Value based on latest NOSH - 40,630
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 39.73 36.19 34.10 29.01 25.57 30.41 35.81 1.74%
EPS 3.78 2.06 3.04 3.55 3.33 4.36 1.75 13.68%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 1.821 1.6821 1.6366 1.5448 1.474 0.9467 1.1811 7.47%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.71 0.84 0.87 0.96 1.06 0.95 1.30 -
P/RPS 1.74 2.26 2.49 3.22 4.02 2.96 1.72 0.19%
P/EPS 18.30 39.62 27.88 26.30 30.90 20.62 35.14 -10.29%
EY 5.46 2.52 3.59 3.80 3.24 4.85 2.85 11.43%
DY 0.00 0.00 1.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.52 0.60 0.70 0.95 0.52 -5.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 22/08/05 26/08/04 26/08/03 28/08/02 29/08/01 28/08/00 -
Price 0.72 0.80 0.81 1.04 1.01 1.22 1.28 -
P/RPS 1.76 2.15 2.31 3.48 3.83 3.80 1.69 0.67%
P/EPS 18.56 37.74 25.96 28.49 29.45 26.48 34.59 -9.85%
EY 5.39 2.65 3.85 3.51 3.40 3.78 2.89 10.94%
DY 0.00 0.00 1.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.48 0.65 0.66 1.22 0.51 -4.37%

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