[UMS] YoY TTM Result on 31-Mar-2006 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 14.43%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 75,568 70,577 65,617 61,257 55,581 48,581 43,427 9.66%
PBT 11,277 9,260 9,082 7,985 7,112 6,719 5,530 12.59%
Tax -2,379 -2,532 -3,658 -2,756 -2,116 -2,564 -1,830 4.46%
NP 8,898 6,728 5,424 5,229 4,996 4,155 3,700 15.73%
-
NP to SH 8,867 6,661 5,363 5,186 4,996 4,155 3,700 15.66%
-
Tax Rate 21.10% 27.34% 40.28% 34.51% 29.75% 38.16% 33.09% -
Total Cost 66,670 63,849 60,193 56,028 50,585 44,426 39,727 9.00%
-
Net Worth 97,164 89,034 80,127 76,039 72,444 67,560 63,809 7.25%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 2,440 2,037 2,065 2,034 586 1,169 - -
Div Payout % 27.52% 30.59% 38.51% 39.23% 11.74% 28.15% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 97,164 89,034 80,127 76,039 72,444 67,560 63,809 7.25%
NOSH 40,654 40,655 40,673 40,662 40,698 40,698 40,642 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.77% 9.53% 8.27% 8.54% 8.99% 8.55% 8.52% -
ROE 9.13% 7.48% 6.69% 6.82% 6.90% 6.15% 5.80% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 185.88 173.60 161.33 150.65 136.57 119.37 106.85 9.65%
EPS 21.81 16.38 13.19 12.75 12.28 10.21 9.10 15.66%
DPS 6.00 5.00 5.00 5.00 1.44 2.88 0.00 -
NAPS 2.39 2.19 1.97 1.87 1.78 1.66 1.57 7.24%
Adjusted Per Share Value based on latest NOSH - 40,662
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 185.72 173.45 161.26 150.55 136.60 119.39 106.73 9.66%
EPS 21.79 16.37 13.18 12.75 12.28 10.21 9.09 15.67%
DPS 6.00 5.01 5.08 5.00 1.44 2.87 0.00 -
NAPS 2.3879 2.1881 1.9692 1.8688 1.7804 1.6604 1.5682 7.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.79 0.80 0.80 0.84 0.95 1.02 0.84 -
P/RPS 0.43 0.46 0.50 0.56 0.70 0.85 0.79 -9.63%
P/EPS 3.62 4.88 6.07 6.59 7.74 9.99 9.23 -14.43%
EY 27.61 20.48 16.48 15.18 12.92 10.01 10.84 16.84%
DY 7.59 6.25 6.25 5.95 1.52 2.82 0.00 -
P/NAPS 0.33 0.37 0.41 0.45 0.53 0.61 0.54 -7.87%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 27/05/08 29/05/07 25/05/06 26/05/05 26/05/04 29/05/03 -
Price 0.70 0.80 0.72 0.71 0.79 0.83 0.85 -
P/RPS 0.38 0.46 0.45 0.47 0.58 0.70 0.80 -11.65%
P/EPS 3.21 4.88 5.46 5.57 6.44 8.13 9.34 -16.29%
EY 31.16 20.48 18.31 17.96 15.54 12.30 10.71 19.46%
DY 8.57 6.25 6.94 7.04 1.82 3.47 0.00 -
P/NAPS 0.29 0.37 0.37 0.38 0.44 0.50 0.54 -9.83%

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