[UMS] YoY TTM 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- 24.3%
YoY- 45.39%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 67,926 63,832 57,461 54,016 44,011 45,215 54,349 3.78%
PBT 10,531 7,721 6,664 6,397 5,848 6,504 7,636 5.50%
Tax -2,773 -3,427 -2,368 -1,496 -2,477 -1,857 -2,413 2.34%
NP 7,758 4,294 4,296 4,901 3,371 4,647 5,223 6.81%
-
NP to SH 7,693 4,248 4,266 4,901 3,371 4,647 5,223 6.66%
-
Tax Rate 26.33% 44.39% 35.53% 23.39% 42.36% 28.55% 31.60% -
Total Cost 60,168 59,538 53,165 49,115 40,640 40,568 49,126 3.43%
-
Net Worth 82,714 77,239 72,421 69,964 65,744 62,998 39,587 13.06%
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 2,034 586 - - - -
Div Payout % 26.48% 48.62% 47.69% 11.97% - - - -
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 39,587 13.06%
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 11.42% 6.73% 7.48% 9.07% 7.66% 10.28% 9.61% -
ROE 9.30% 5.50% 5.89% 7.01% 5.13% 7.38% 13.19% -
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 166.71 154.54 141.23 132.79 108.45 111.25 137.29 3.28%
EPS 18.88 10.28 10.49 12.05 8.31 11.43 13.19 6.15%
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 1.00 12.51%
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 166.94 156.87 141.22 132.75 108.16 111.12 133.57 3.78%
EPS 18.91 10.44 10.48 12.04 8.28 11.42 12.84 6.66%
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 0.9729 13.06%
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 0.50 0.47 0.53 0.63 0.88 0.76 0.76 -6.73%
P/EPS 4.45 7.00 7.15 6.89 11.44 7.35 7.88 -9.08%
EY 22.48 14.28 13.98 14.52 8.74 13.61 12.69 9.99%
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 1.04 -14.36%
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 0.49 0.49 0.52 0.63 0.94 0.99 0.87 -9.12%
P/EPS 4.29 7.29 6.96 6.97 12.28 9.62 9.10 -11.77%
EY 23.31 13.71 14.36 14.34 8.14 10.39 10.99 13.34%
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 1.20 -16.72%

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