[UMS] QoQ Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 21.83%
YoY- 25.38%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 81,188 77,314 80,848 71,661 73,054 72,566 77,084 3.52%
PBT 13,821 12,288 13,992 11,502 10,390 9,958 12,600 6.37%
Tax -3,465 -3,402 -3,776 -2,685 -3,132 -2,976 -3,236 4.67%
NP 10,356 8,886 10,216 8,817 7,258 6,982 9,364 6.96%
-
NP to SH 10,260 8,802 10,132 8,754 7,185 6,906 9,260 7.09%
-
Tax Rate 25.07% 27.69% 26.99% 23.34% 30.14% 29.89% 25.68% -
Total Cost 70,832 68,428 70,632 62,844 65,796 65,584 67,720 3.04%
-
Net Worth 111,091 110,635 108,557 106,185 102,977 102,898 101,713 6.07%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 54 - - 4,068 27 - - -
Div Payout % 0.53% - - 46.47% 0.38% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,091 110,635 108,557 106,185 102,977 102,898 101,713 6.07%
NOSH 40,692 40,674 40,658 40,684 40,702 40,671 40,685 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.76% 11.49% 12.64% 12.30% 9.94% 9.62% 12.15% -
ROE 9.24% 7.96% 9.33% 8.24% 6.98% 6.71% 9.10% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 199.51 190.08 198.85 176.14 179.48 178.42 189.46 3.51%
EPS 25.21 21.64 24.92 21.51 17.65 16.98 22.76 7.07%
DPS 0.13 0.00 0.00 10.00 0.07 0.00 0.00 -
NAPS 2.73 2.72 2.67 2.61 2.53 2.53 2.50 6.06%
Adjusted Per Share Value based on latest NOSH - 40,703
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 194.15 184.88 193.33 171.36 174.70 173.53 184.33 3.53%
EPS 24.53 21.05 24.23 20.93 17.18 16.51 22.14 7.09%
DPS 0.13 0.00 0.00 9.73 0.06 0.00 0.00 -
NAPS 2.6565 2.6456 2.5959 2.5392 2.4625 2.4606 2.4323 6.07%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.68 1.75 1.65 1.33 1.19 1.39 1.13 -
P/RPS 0.84 0.92 0.83 0.76 0.66 0.78 0.60 25.22%
P/EPS 6.66 8.09 6.62 6.18 6.74 8.19 4.96 21.77%
EY 15.01 12.37 15.10 16.18 14.83 12.22 20.14 -17.84%
DY 0.08 0.00 0.00 7.52 0.06 0.00 0.00 -
P/NAPS 0.62 0.64 0.62 0.51 0.47 0.55 0.45 23.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 24/02/11 25/11/10 27/08/10 26/05/10 24/02/10 -
Price 1.63 1.61 1.68 1.38 1.30 1.22 1.27 -
P/RPS 0.82 0.85 0.84 0.78 0.72 0.68 0.67 14.45%
P/EPS 6.46 7.44 6.74 6.41 7.36 7.18 5.58 10.28%
EY 15.47 13.44 14.83 15.59 13.58 13.92 17.92 -9.36%
DY 0.08 0.00 0.00 7.25 0.05 0.00 0.00 -
P/NAPS 0.60 0.59 0.63 0.53 0.51 0.48 0.51 11.47%

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