[UMS] QoQ Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 28.58%
YoY- 24.07%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 63,833 63,030 61,316 65,668 57,461 55,996 53,726 12.16%
PBT 7,721 9,189 8,936 9,012 6,749 6,517 5,924 19.29%
Tax -3,427 -3,340 -3,346 -3,512 -2,422 -2,802 -2,200 34.34%
NP 4,294 5,849 5,590 5,500 4,327 3,714 3,724 9.95%
-
NP to SH 4,248 5,817 5,564 5,484 4,265 3,632 3,724 9.16%
-
Tax Rate 44.39% 36.35% 37.44% 38.97% 35.89% 43.00% 37.14% -
Total Cost 59,539 57,181 55,726 60,168 53,134 52,281 50,002 12.33%
-
Net Worth 76,138 76,090 76,057 75,262 73,253 70,441 72,365 3.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,035 - - - 2,034 - - -
Div Payout % 47.92% - - - 47.71% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 76,138 76,090 76,057 75,262 73,253 70,441 72,365 3.44%
NOSH 40,715 40,690 40,672 40,682 40,696 40,717 40,655 0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.73% 9.28% 9.12% 8.38% 7.53% 6.63% 6.93% -
ROE 5.58% 7.65% 7.32% 7.29% 5.82% 5.16% 5.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 156.78 154.90 150.76 161.42 141.19 137.52 132.15 12.05%
EPS 10.44 14.29 13.68 13.48 10.48 8.92 9.16 9.10%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.87 1.87 1.87 1.85 1.80 1.73 1.78 3.33%
Adjusted Per Share Value based on latest NOSH - 40,682
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 152.64 150.73 146.63 157.03 137.41 133.90 128.48 12.16%
EPS 10.16 13.91 13.31 13.11 10.20 8.69 8.91 9.13%
DPS 4.87 0.00 0.00 0.00 4.87 0.00 0.00 -
NAPS 1.8207 1.8196 1.8188 1.7998 1.7517 1.6845 1.7305 3.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.72 0.71 0.84 0.70 0.75 0.84 0.95 -
P/RPS 0.46 0.46 0.56 0.43 0.53 0.61 0.72 -25.80%
P/EPS 6.90 4.97 6.14 5.19 7.16 9.42 10.37 -23.76%
EY 14.49 20.14 16.29 19.26 13.97 10.62 9.64 31.18%
DY 6.94 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.39 0.38 0.45 0.38 0.42 0.49 0.53 -18.47%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 14/09/06 25/05/06 24/02/06 29/11/05 22/08/05 26/05/05 -
Price 0.75 0.72 0.71 0.77 0.73 0.80 0.79 -
P/RPS 0.48 0.46 0.47 0.48 0.52 0.58 0.60 -13.81%
P/EPS 7.19 5.04 5.19 5.71 6.97 8.97 8.62 -11.38%
EY 13.91 19.86 19.27 17.51 14.36 11.15 11.59 12.92%
DY 6.67 0.00 0.00 0.00 6.85 0.00 0.00 -
P/NAPS 0.40 0.39 0.38 0.42 0.41 0.46 0.44 -6.15%

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