[UMS] YoY TTM Result on 30-Jun-2009 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -6.26%
YoY- 28.07%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 82,196 77,761 69,840 74,791 73,346 65,727 62,737 4.60%
PBT 14,881 14,075 10,536 10,650 9,513 9,471 8,753 9.23%
Tax -3,570 -2,935 -2,850 -2,317 -2,962 -3,287 -2,826 3.96%
NP 11,311 11,140 7,686 8,333 6,551 6,184 5,927 11.36%
-
NP to SH 11,263 11,067 7,630 8,312 6,490 6,104 5,904 11.35%
-
Tax Rate 23.99% 20.85% 27.05% 21.76% 31.14% 34.71% 32.29% -
Total Cost 70,885 66,621 62,154 66,458 66,795 59,543 56,810 3.75%
-
Net Worth 118,001 111,118 102,900 97,246 89,990 81,031 76,149 7.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,068 4,070 2,046 2,460 2,053 2,065 2,034 12.23%
Div Payout % 36.12% 36.78% 26.82% 29.60% 31.64% 33.83% 34.46% -
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 118,001 111,118 102,900 97,246 89,990 81,031 76,149 7.56%
NOSH 40,690 40,702 40,672 40,688 40,719 40,719 40,721 -0.01%
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 13.76% 14.33% 11.01% 11.14% 8.93% 9.41% 9.45% -
ROE 9.54% 9.96% 7.41% 8.55% 7.21% 7.53% 7.75% -
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 202.01 191.05 171.71 183.81 180.12 161.41 154.06 4.61%
EPS 27.68 27.19 18.76 20.43 15.94 14.99 14.50 11.36%
DPS 10.00 10.00 5.03 6.05 5.04 5.00 5.00 12.23%
NAPS 2.90 2.73 2.53 2.39 2.21 1.99 1.87 7.57%
Adjusted Per Share Value based on latest NOSH - 40,688
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 202.01 191.11 171.64 183.81 180.26 161.53 154.18 4.60%
EPS 27.68 27.20 18.75 20.43 15.95 15.00 14.51 11.35%
DPS 10.00 10.00 5.03 6.05 5.05 5.08 5.00 12.23%
NAPS 2.90 2.7309 2.5289 2.3899 2.2116 1.9914 1.8715 7.56%
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 1.88 1.68 1.19 0.75 0.74 0.83 0.71 -
P/RPS 0.93 0.88 0.69 0.41 0.41 0.51 0.46 12.43%
P/EPS 6.79 6.18 6.34 3.67 4.64 5.54 4.90 5.58%
EY 14.72 16.18 15.76 27.24 21.54 18.06 20.42 -5.30%
DY 5.32 5.95 4.23 8.07 6.81 6.02 7.04 -4.55%
P/NAPS 0.65 0.62 0.47 0.31 0.33 0.42 0.38 9.35%
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 25/08/11 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 -
Price 2.03 1.63 1.30 1.06 0.80 0.87 0.72 -
P/RPS 1.00 0.85 0.76 0.58 0.44 0.54 0.47 13.39%
P/EPS 7.33 5.99 6.93 5.19 5.02 5.80 4.97 6.68%
EY 13.64 16.68 14.43 19.27 19.92 17.23 20.14 -6.28%
DY 4.93 6.13 3.87 5.71 6.30 5.75 6.94 -5.53%
P/NAPS 0.70 0.60 0.51 0.44 0.36 0.44 0.39 10.23%

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