[UMS] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- -7.21%
YoY- 81.1%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 72,784 70,188 68,980 67,926 65,557 64,886 64,920 7.92%
PBT 10,165 9,116 9,540 10,531 11,522 11,658 8,084 16.51%
Tax -3,406 -3,326 -2,772 -2,773 -3,154 -3,808 -3,304 2.04%
NP 6,758 5,790 6,768 7,758 8,368 7,850 4,780 25.99%
-
NP to SH 6,706 5,730 6,744 7,693 8,290 7,794 4,720 26.40%
-
Tax Rate 33.51% 36.49% 29.06% 26.33% 27.37% 32.66% 40.87% -
Total Cost 66,025 64,398 62,212 60,168 57,189 57,036 60,140 6.42%
-
Net Worth 89,937 89,124 88,372 86,246 80,980 80,136 77,310 10.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 2,034 - - - -
Div Payout % - - - 26.44% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 89,937 89,124 88,372 86,246 80,980 80,136 77,310 10.62%
NOSH 40,695 40,696 40,724 40,682 40,693 40,678 40,689 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.29% 8.25% 9.81% 11.42% 12.76% 12.10% 7.36% -
ROE 7.46% 6.43% 7.63% 8.92% 10.24% 9.73% 6.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 178.85 172.47 169.38 166.97 161.10 159.51 159.55 7.91%
EPS 16.48 14.08 16.56 18.91 20.37 19.16 11.60 26.40%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.21 2.19 2.17 2.12 1.99 1.97 1.90 10.61%
Adjusted Per Share Value based on latest NOSH - 40,745
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 174.05 167.84 164.95 162.43 156.77 155.16 155.24 7.93%
EPS 16.04 13.70 16.13 18.40 19.83 18.64 11.29 26.40%
DPS 0.00 0.00 0.00 4.86 0.00 0.00 0.00 -
NAPS 2.1507 2.1312 2.1133 2.0624 1.9365 1.9163 1.8487 10.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.80 0.81 0.84 0.83 0.80 0.73 -
P/RPS 0.41 0.46 0.48 0.50 0.52 0.50 0.46 -7.39%
P/EPS 4.49 5.68 4.89 4.44 4.07 4.18 6.29 -20.14%
EY 22.27 17.60 20.44 22.51 24.55 23.95 15.89 25.26%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.37 0.40 0.42 0.41 0.38 -8.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 29/02/08 29/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.80 0.80 0.75 0.81 0.87 0.72 0.83 -
P/RPS 0.45 0.46 0.44 0.49 0.54 0.45 0.52 -9.19%
P/EPS 4.85 5.68 4.53 4.28 4.27 3.76 7.16 -22.88%
EY 20.60 17.60 22.08 23.35 23.42 26.61 13.98 29.52%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.38 0.44 0.37 0.44 -12.53%

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