[UMS] QoQ Annualized Quarter Result on 30-Sep-2008 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 28.02%
YoY- 11.61%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 71,781 70,238 71,380 75,543 72,784 70,188 68,980 2.69%
PBT 9,334 9,124 9,664 11,273 10,165 9,116 9,540 -1.44%
Tax -2,977 -2,806 -2,492 -2,639 -3,406 -3,326 -2,772 4.87%
NP 6,357 6,318 7,172 8,634 6,758 5,790 6,768 -4.09%
-
NP to SH 6,321 6,292 7,120 8,586 6,706 5,730 6,744 -4.23%
-
Tax Rate 31.89% 30.75% 25.79% 23.41% 33.51% 36.49% 29.06% -
Total Cost 65,424 63,920 64,208 66,909 66,025 64,398 62,212 3.41%
-
Net Worth 97,261 97,269 96,128 93,998 89,937 89,124 88,372 6.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 27 - - 2,441 - - - -
Div Payout % 0.43% - - 28.44% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 97,261 97,269 96,128 93,998 89,937 89,124 88,372 6.60%
NOSH 40,695 40,698 40,732 40,691 40,695 40,696 40,724 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.86% 9.00% 10.05% 11.43% 9.29% 8.25% 9.81% -
ROE 6.50% 6.47% 7.41% 9.13% 7.46% 6.43% 7.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 176.39 172.58 175.24 185.65 178.85 172.47 169.38 2.74%
EPS 15.53 15.46 17.48 21.10 16.48 14.08 16.56 -4.19%
DPS 0.07 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.39 2.39 2.36 2.31 2.21 2.19 2.17 6.65%
Adjusted Per Share Value based on latest NOSH - 40,671
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 176.41 172.62 175.42 185.65 178.87 172.49 169.53 2.69%
EPS 15.54 15.46 17.50 21.10 16.48 14.08 16.57 -4.19%
DPS 0.07 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.3903 2.3905 2.3625 2.3101 2.2103 2.1903 2.1718 6.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.79 0.66 0.88 0.74 0.80 0.81 -
P/RPS 0.43 0.46 0.38 0.47 0.41 0.46 0.48 -7.07%
P/EPS 4.83 5.11 3.78 4.17 4.49 5.68 4.89 -0.82%
EY 20.71 19.57 26.48 23.98 22.27 17.60 20.44 0.87%
DY 0.09 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.28 0.38 0.33 0.37 0.37 -11.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 29/02/08 -
Price 1.06 0.70 0.82 0.60 0.80 0.80 0.75 -
P/RPS 0.60 0.41 0.47 0.32 0.45 0.46 0.44 22.99%
P/EPS 6.82 4.53 4.69 2.84 4.85 5.68 4.53 31.39%
EY 14.65 22.09 21.32 35.17 20.60 17.60 22.08 -23.94%
DY 0.06 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.35 0.26 0.36 0.37 0.35 16.49%

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