[UMSNGB] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 373.57%
YoY- -24.66%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,925 20,698 17,467 15,391 26,998 24,907 21,536 0.29%
PBT 2,860 1,300 1,081 1,662 2,386 2,146 2,211 4.37%
Tax -845 -270 -284 -336 -626 -561 -466 10.41%
NP 2,015 1,030 797 1,326 1,760 1,585 1,745 2.42%
-
NP to SH 2,015 1,030 749 1,326 1,760 1,585 1,745 2.42%
-
Tax Rate 29.55% 20.77% 26.27% 20.22% 26.24% 26.14% 21.08% -
Total Cost 19,910 19,668 16,670 14,065 25,238 23,322 19,791 0.09%
-
Net Worth 56,547 51,899 47,935 51,122 50,399 48,830 44,982 3.88%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 56,547 51,899 47,935 51,122 50,399 48,830 44,982 3.88%
NOSH 79,644 79,844 74,900 79,879 79,999 80,050 77,555 0.44%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.19% 4.98% 4.56% 8.62% 6.52% 6.36% 8.10% -
ROE 3.56% 1.98% 1.56% 2.59% 3.49% 3.25% 3.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.53 25.92 23.32 19.27 33.75 31.11 27.77 -0.14%
EPS 2.53 1.29 1.00 1.66 2.20 1.98 2.25 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 0.64 0.64 0.63 0.61 0.58 3.42%
Adjusted Per Share Value based on latest NOSH - 79,879
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.41 25.87 21.83 19.24 33.75 31.13 26.92 0.30%
EPS 2.52 1.29 0.94 1.66 2.20 1.98 2.18 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7068 0.6487 0.5992 0.639 0.63 0.6104 0.5623 3.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.25 0.31 0.42 0.47 0.52 0.55 -
P/RPS 1.16 0.96 1.33 2.18 1.39 1.67 1.98 -8.51%
P/EPS 12.65 19.38 31.00 25.30 21.36 26.26 24.44 -10.38%
EY 7.91 5.16 3.23 3.95 4.68 3.81 4.09 11.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.48 0.66 0.75 0.85 0.95 -11.69%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 27/08/10 25/08/09 26/08/08 30/08/07 04/09/06 -
Price 0.34 0.26 0.33 0.44 0.39 0.55 0.50 -
P/RPS 1.24 1.00 1.42 2.28 1.16 1.77 1.80 -6.01%
P/EPS 13.44 20.16 33.00 26.51 17.73 27.78 22.22 -8.03%
EY 7.44 4.96 3.03 3.77 5.64 3.60 4.50 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.52 0.69 0.62 0.90 0.86 -9.25%

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