[UMS] YoY TTM Result on 30-Sep-2006 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -28.05%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 68,885 75,543 67,926 63,832 57,461 54,016 44,011 7.74%
PBT 9,744 11,273 10,531 7,721 6,664 6,397 5,848 8.87%
Tax -2,734 -2,639 -2,773 -3,427 -2,368 -1,496 -2,477 1.65%
NP 7,010 8,634 7,758 4,294 4,296 4,901 3,371 12.96%
-
NP to SH 6,982 8,586 7,693 4,248 4,266 4,901 3,371 12.88%
-
Tax Rate 28.06% 23.41% 26.33% 44.39% 35.53% 23.39% 42.36% -
Total Cost 61,875 66,909 60,168 59,538 53,165 49,115 40,640 7.25%
-
Net Worth 99,267 93,952 82,714 77,239 72,421 69,964 65,744 7.10%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,046 2,440 2,037 2,065 2,034 586 - -
Div Payout % 29.31% 28.42% 26.48% 48.62% 47.69% 11.97% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 99,267 93,952 82,714 77,239 72,421 69,964 65,744 7.10%
NOSH 40,683 40,671 40,745 41,304 40,686 40,676 40,582 0.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.18% 11.43% 11.42% 6.73% 7.48% 9.07% 7.66% -
ROE 7.03% 9.14% 9.30% 5.50% 5.89% 7.01% 5.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 169.32 185.74 166.71 154.54 141.23 132.79 108.45 7.70%
EPS 17.16 21.11 18.88 10.28 10.49 12.05 8.31 12.83%
DPS 5.03 6.00 5.00 5.00 5.00 1.44 0.00 -
NAPS 2.44 2.31 2.03 1.87 1.78 1.72 1.62 7.05%
Adjusted Per Share Value based on latest NOSH - 41,304
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 164.73 180.65 162.43 152.64 137.41 129.17 105.24 7.74%
EPS 16.70 20.53 18.40 10.16 10.20 11.72 8.06 12.89%
DPS 4.89 5.84 4.87 4.94 4.86 1.40 0.00 -
NAPS 2.3738 2.2467 1.9779 1.847 1.7318 1.6731 1.5721 7.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.13 0.88 0.84 0.72 0.75 0.83 0.95 -
P/RPS 0.67 0.47 0.50 0.47 0.53 0.63 0.88 -4.43%
P/EPS 6.58 4.17 4.45 7.00 7.15 6.89 11.44 -8.79%
EY 15.19 23.99 22.48 14.28 13.98 14.52 8.74 9.64%
DY 4.45 6.82 5.95 6.94 6.67 1.73 0.00 -
P/NAPS 0.46 0.38 0.41 0.39 0.42 0.48 0.59 -4.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 29/11/07 30/11/06 29/11/05 25/11/04 28/11/03 -
Price 1.11 0.60 0.81 0.75 0.73 0.84 1.02 -
P/RPS 0.66 0.32 0.49 0.49 0.52 0.63 0.94 -5.71%
P/EPS 6.47 2.84 4.29 7.29 6.96 6.97 12.28 -10.12%
EY 15.46 35.18 23.31 13.71 14.36 14.34 8.14 11.27%
DY 4.53 10.00 6.17 6.67 6.85 1.71 0.00 -
P/NAPS 0.45 0.26 0.40 0.40 0.41 0.49 0.63 -5.44%

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