[UMS] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 7.66%
YoY- -13.4%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 83,409 82,377 72,602 70,311 76,143 68,941 63,645 4.60%
PBT 17,568 15,465 11,850 10,478 11,304 10,895 7,489 15.25%
Tax -4,064 -3,361 -2,820 -2,920 -2,569 -2,640 -3,375 3.14%
NP 13,504 12,104 9,030 7,558 8,735 8,255 4,114 21.88%
-
NP to SH 13,447 12,048 8,972 7,517 8,680 8,199 4,057 22.08%
-
Tax Rate 23.13% 21.73% 23.80% 27.87% 22.73% 24.23% 45.07% -
Total Cost 69,905 70,273 63,572 62,753 67,408 60,686 59,531 2.71%
-
Net Worth 127,359 117,187 108,557 101,713 96,128 88,372 77,310 8.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,108 4,090 2,046 2,440 2,037 2,065 -
Div Payout % - 34.10% 45.59% 27.22% 28.11% 24.85% 50.91% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 127,359 117,187 108,557 101,713 96,128 88,372 77,310 8.66%
NOSH 40,690 40,690 40,658 40,685 40,732 40,724 40,689 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.19% 14.69% 12.44% 10.75% 11.47% 11.97% 6.46% -
ROE 10.56% 10.28% 8.26% 7.39% 9.03% 9.28% 5.25% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 204.99 202.45 178.57 172.82 186.94 169.29 156.42 4.60%
EPS 33.05 29.61 22.07 18.48 21.31 20.13 9.97 22.08%
DPS 0.00 10.10 10.05 5.03 6.00 5.00 5.00 -
NAPS 3.13 2.88 2.67 2.50 2.36 2.17 1.90 8.66%
Adjusted Per Share Value based on latest NOSH - 40,685
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 199.46 196.99 173.61 168.14 182.08 164.86 152.19 4.60%
EPS 32.16 28.81 21.45 17.98 20.76 19.61 9.70 22.08%
DPS 0.00 9.83 9.78 4.89 5.84 4.87 4.94 -
NAPS 3.0456 2.8023 2.5959 2.4323 2.2987 2.1133 1.8487 8.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.96 1.86 1.65 1.13 0.66 0.81 0.73 -
P/RPS 0.96 0.92 0.92 0.65 0.35 0.48 0.47 12.62%
P/EPS 5.93 6.28 7.48 6.12 3.10 4.02 7.32 -3.44%
EY 16.86 15.92 13.37 16.35 32.29 24.86 13.66 3.56%
DY 0.00 5.43 6.09 4.45 9.09 6.17 6.85 -
P/NAPS 0.63 0.65 0.62 0.45 0.28 0.37 0.38 8.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 27/02/07 -
Price 1.85 1.86 1.68 1.27 0.82 0.75 0.83 -
P/RPS 0.90 0.92 0.94 0.73 0.44 0.44 0.53 9.21%
P/EPS 5.60 6.28 7.61 6.87 3.85 3.73 8.32 -6.37%
EY 17.86 15.92 13.14 14.55 25.99 26.84 12.01 6.83%
DY 0.00 5.43 5.98 3.96 7.32 6.67 6.02 -
P/NAPS 0.59 0.65 0.63 0.51 0.35 0.35 0.44 5.00%

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