[UMS] YoY TTM 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- 2.46%
YoY- -17.46%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 62,737 56,454 50,713 44,866 45,930 60,791 60,654 0.56%
PBT 8,753 6,486 6,836 5,687 6,627 8,561 3,646 15.70%
Tax -2,826 -1,868 -2,893 -1,896 -2,034 -2,176 -1,256 14.46%
NP 5,927 4,618 3,943 3,791 4,593 6,385 2,390 16.33%
-
NP to SH 5,904 4,587 3,943 3,791 4,593 6,385 2,390 16.25%
-
Tax Rate 32.29% 28.80% 42.32% 33.34% 30.69% 25.42% 34.45% -
Total Cost 56,810 51,836 46,770 41,075 41,337 54,406 58,264 -0.42%
-
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 2,034 - 1,171 585 - - 196 47.66%
Div Payout % 34.46% - 29.70% 15.43% - - 8.21% -
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 9.45% 8.18% 7.78% 8.45% 10.00% 10.50% 3.94% -
ROE 7.75% 6.52% 5.76% 5.87% 7.45% 16.13% 4.84% -
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 154.06 138.84 124.49 110.43 113.26 153.55 307.00 -10.85%
EPS 14.50 11.28 9.68 9.33 11.33 16.13 12.10 3.06%
DPS 5.00 0.00 2.88 1.44 0.00 0.00 1.00 30.75%
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 150.02 135.00 121.27 107.29 109.83 145.37 145.04 0.56%
EPS 14.12 10.97 9.43 9.07 10.98 15.27 5.72 16.24%
DPS 4.86 0.00 2.80 1.40 0.00 0.00 0.47 47.57%
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 0.46 0.61 0.70 0.87 0.94 0.62 0.42 1.52%
P/EPS 4.90 7.45 8.99 10.29 9.36 5.89 10.75 -12.26%
EY 20.42 13.43 11.13 9.72 10.68 16.98 9.31 13.97%
DY 7.04 0.00 3.31 1.50 0.00 0.00 0.77 44.57%
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 0.47 0.58 0.65 0.94 0.89 0.79 0.42 1.89%
P/EPS 4.97 7.09 8.37 11.15 8.92 7.56 10.58 -11.82%
EY 20.14 14.10 11.95 8.97 11.21 13.22 9.45 13.43%
DY 6.94 0.00 3.56 1.38 0.00 0.00 0.78 43.92%
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