[UMS] QoQ Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 4.55%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 64,886 64,920 63,833 63,030 61,316 65,668 57,461 8.44%
PBT 11,658 8,084 7,721 9,189 8,936 9,012 6,749 44.01%
Tax -3,808 -3,304 -3,427 -3,340 -3,346 -3,512 -2,422 35.24%
NP 7,850 4,780 4,294 5,849 5,590 5,500 4,327 48.80%
-
NP to SH 7,794 4,720 4,248 5,817 5,564 5,484 4,265 49.52%
-
Tax Rate 32.66% 40.87% 44.39% 36.35% 37.44% 38.97% 35.89% -
Total Cost 57,036 60,140 59,539 57,181 55,726 60,168 53,134 4.84%
-
Net Worth 80,136 77,310 76,138 76,090 76,057 75,262 73,253 6.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 2,035 - - - 2,034 -
Div Payout % - - 47.92% - - - 47.71% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 80,136 77,310 76,138 76,090 76,057 75,262 73,253 6.17%
NOSH 40,678 40,689 40,715 40,690 40,672 40,682 40,696 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.10% 7.36% 6.73% 9.28% 9.12% 8.38% 7.53% -
ROE 9.73% 6.11% 5.58% 7.65% 7.32% 7.29% 5.82% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 159.51 159.55 156.78 154.90 150.76 161.42 141.19 8.48%
EPS 19.16 11.60 10.44 14.29 13.68 13.48 10.48 49.57%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.97 1.90 1.87 1.87 1.87 1.85 1.80 6.20%
Adjusted Per Share Value based on latest NOSH - 40,721
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 155.16 155.24 152.64 150.73 146.63 157.03 137.41 8.44%
EPS 18.64 11.29 10.16 13.91 13.31 13.11 10.20 49.52%
DPS 0.00 0.00 4.87 0.00 0.00 0.00 4.87 -
NAPS 1.9163 1.8487 1.8207 1.8196 1.8188 1.7998 1.7517 6.17%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.73 0.72 0.71 0.84 0.70 0.75 -
P/RPS 0.50 0.46 0.46 0.46 0.56 0.43 0.53 -3.81%
P/EPS 4.18 6.29 6.90 4.97 6.14 5.19 7.16 -30.17%
EY 23.95 15.89 14.49 20.14 16.29 19.26 13.97 43.28%
DY 0.00 0.00 6.94 0.00 0.00 0.00 6.67 -
P/NAPS 0.41 0.38 0.39 0.38 0.45 0.38 0.42 -1.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 30/11/06 14/09/06 25/05/06 24/02/06 29/11/05 -
Price 0.72 0.83 0.75 0.72 0.71 0.77 0.73 -
P/RPS 0.45 0.52 0.48 0.46 0.47 0.48 0.52 -9.19%
P/EPS 3.76 7.16 7.19 5.04 5.19 5.71 6.97 -33.75%
EY 26.61 13.98 13.91 19.86 19.27 17.51 14.36 50.92%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.85 -
P/NAPS 0.37 0.44 0.40 0.39 0.38 0.42 0.41 -6.62%

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