[UMS] YoY TTM Result on 30-Jun-2007 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 13.82%
YoY- 3.39%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 69,840 74,791 73,346 65,727 62,737 56,454 50,713 5.47%
PBT 10,536 10,650 9,513 9,471 8,753 6,486 6,836 7.47%
Tax -2,850 -2,317 -2,962 -3,287 -2,826 -1,868 -2,893 -0.24%
NP 7,686 8,333 6,551 6,184 5,927 4,618 3,943 11.76%
-
NP to SH 7,630 8,312 6,490 6,104 5,904 4,587 3,943 11.62%
-
Tax Rate 27.05% 21.76% 31.14% 34.71% 32.29% 28.80% 42.32% -
Total Cost 62,154 66,458 66,795 59,543 56,810 51,836 46,770 4.85%
-
Net Worth 102,900 97,246 89,990 81,031 76,149 70,342 68,438 7.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,046 2,460 2,053 2,065 2,034 - 1,171 9.74%
Div Payout % 26.82% 29.60% 31.64% 33.83% 34.46% - 29.70% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 102,900 97,246 89,990 81,031 76,149 70,342 68,438 7.03%
NOSH 40,672 40,688 40,719 40,719 40,721 40,660 40,737 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.01% 11.14% 8.93% 9.41% 9.45% 8.18% 7.78% -
ROE 7.41% 8.55% 7.21% 7.53% 7.75% 6.52% 5.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 171.71 183.81 180.12 161.41 154.06 138.84 124.49 5.50%
EPS 18.76 20.43 15.94 14.99 14.50 11.28 9.68 11.65%
DPS 5.03 6.05 5.04 5.00 5.00 0.00 2.88 9.73%
NAPS 2.53 2.39 2.21 1.99 1.87 1.73 1.68 7.05%
Adjusted Per Share Value based on latest NOSH - 40,719
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 171.64 183.81 180.26 161.53 154.18 138.74 124.63 5.47%
EPS 18.75 20.43 15.95 15.00 14.51 11.27 9.69 11.62%
DPS 5.03 6.05 5.05 5.08 5.00 0.00 2.88 9.73%
NAPS 2.5289 2.3899 2.2116 1.9914 1.8715 1.7287 1.6819 7.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.19 0.75 0.74 0.83 0.71 0.84 0.87 -
P/RPS 0.69 0.41 0.41 0.51 0.46 0.61 0.70 -0.23%
P/EPS 6.34 3.67 4.64 5.54 4.90 7.45 8.99 -5.65%
EY 15.76 27.24 21.54 18.06 20.42 13.43 11.13 5.96%
DY 4.23 8.07 6.81 6.02 7.04 0.00 3.31 4.17%
P/NAPS 0.47 0.31 0.33 0.42 0.38 0.49 0.52 -1.67%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 26/08/04 -
Price 1.30 1.06 0.80 0.87 0.72 0.80 0.81 -
P/RPS 0.76 0.58 0.44 0.54 0.47 0.58 0.65 2.63%
P/EPS 6.93 5.19 5.02 5.80 4.97 7.09 8.37 -3.09%
EY 14.43 19.27 19.92 17.23 20.14 14.10 11.95 3.19%
DY 3.87 5.71 6.30 5.75 6.94 0.00 3.56 1.40%
P/NAPS 0.51 0.44 0.36 0.44 0.39 0.46 0.48 1.01%

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