[UMS] YoY Quarter Result on 30-Sep-2004 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 46.58%
YoY- 105.86%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 18,758 16,559 15,464 14,457 11,154 12,009 12,724 6.67%
PBT 1,889 829 1,861 1,683 2,122 1,961 2,256 -2.91%
Tax -407 -921 -320 180 -1,217 -636 -1,104 -15.31%
NP 1,482 -92 1,541 1,863 905 1,325 1,152 4.28%
-
NP to SH 1,475 -114 1,542 1,863 905 1,325 1,152 4.20%
-
Tax Rate 21.55% 111.10% 17.20% -10.70% 57.35% 32.43% 48.94% -
Total Cost 17,276 16,651 13,923 12,594 10,249 10,684 11,572 6.90%
-
Net Worth 82,714 77,239 72,421 69,964 65,744 62,998 57,006 6.39%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,037 2,065 2,034 585 - - - -
Div Payout % 138.12% 0.00% 131.93% 31.44% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 82,714 77,239 72,421 69,964 65,744 62,998 57,006 6.39%
NOSH 40,745 41,304 40,686 40,676 40,582 40,644 39,587 0.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.90% -0.56% 9.97% 12.89% 8.11% 11.03% 9.05% -
ROE 1.78% -0.15% 2.13% 2.66% 1.38% 2.10% 2.02% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 46.04 40.09 38.01 35.54 27.48 29.55 32.14 6.17%
EPS 3.62 -0.28 3.79 4.58 2.23 3.26 2.91 3.70%
DPS 5.00 5.00 5.00 1.44 0.00 0.00 0.00 -
NAPS 2.03 1.87 1.78 1.72 1.62 1.55 1.44 5.88%
Adjusted Per Share Value based on latest NOSH - 40,676
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 46.10 40.70 38.00 35.53 27.41 29.51 31.27 6.67%
EPS 3.62 -0.28 3.79 4.58 2.22 3.26 2.83 4.18%
DPS 5.01 5.08 5.00 1.44 0.00 0.00 0.00 -
NAPS 2.0328 1.8982 1.7798 1.7194 1.6157 1.5483 1.401 6.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.84 0.72 0.75 0.83 0.95 0.84 1.04 -
P/RPS 1.82 1.80 1.97 2.34 3.46 2.84 3.24 -9.16%
P/EPS 23.20 -260.87 19.79 18.12 42.60 25.77 35.74 -6.94%
EY 4.31 -0.38 5.05 5.52 2.35 3.88 2.80 7.44%
DY 5.95 6.94 6.67 1.73 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.42 0.48 0.59 0.54 0.72 -8.95%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 29/11/05 25/11/04 28/11/03 28/11/02 28/11/01 -
Price 0.81 0.75 0.73 0.84 1.02 1.10 1.20 -
P/RPS 1.76 1.87 1.92 2.36 3.71 3.72 3.73 -11.76%
P/EPS 22.38 -271.74 19.26 18.34 45.74 33.74 41.24 -9.68%
EY 4.47 -0.37 5.19 5.45 2.19 2.96 2.43 10.68%
DY 6.17 6.67 6.85 1.71 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.49 0.63 0.71 0.83 -11.45%

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