[UMS] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 18.72%
YoY- -49.07%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 49,924 43,333 43,808 41,454 36,152 45,215 44,274 8.31%
PBT 4,824 6,070 5,262 3,564 2,236 6,906 6,594 -18.76%
Tax -784 -2,699 -1,976 -1,598 -580 -2,260 -2,166 -49.11%
NP 4,040 3,371 3,286 1,966 1,656 4,646 4,428 -5.91%
-
NP to SH 4,040 3,371 3,286 1,966 1,656 4,646 4,428 -5.91%
-
Tax Rate 16.25% 44.46% 37.55% 44.84% 25.94% 32.73% 32.85% -
Total Cost 45,884 39,962 40,521 39,488 34,496 40,569 39,846 9.83%
-
Net Worth 66,790 65,874 64,569 63,773 63,317 62,893 61,710 5.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 585 779 - - 584 - -
Div Payout % - 17.37% 23.72% - - 12.58% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 66,790 65,874 64,569 63,773 63,317 62,893 61,710 5.40%
NOSH 40,725 40,663 40,609 40,619 40,588 40,576 40,599 0.20%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.09% 7.78% 7.50% 4.74% 4.58% 10.28% 10.00% -
ROE 6.05% 5.12% 5.09% 3.08% 2.62% 7.39% 7.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 122.59 106.56 107.88 102.05 89.07 111.43 109.05 8.09%
EPS 9.92 8.29 8.09 4.84 4.08 11.43 10.91 -6.12%
DPS 0.00 1.44 1.92 0.00 0.00 1.44 0.00 -
NAPS 1.64 1.62 1.59 1.57 1.56 1.55 1.52 5.18%
Adjusted Per Share Value based on latest NOSH - 40,642
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 122.69 106.50 107.66 101.88 88.85 111.12 108.81 8.30%
EPS 9.93 8.28 8.08 4.83 4.07 11.42 10.88 -5.89%
DPS 0.00 1.44 1.92 0.00 0.00 1.44 0.00 -
NAPS 1.6414 1.6189 1.5869 1.5673 1.5561 1.5457 1.5166 5.39%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 0.95 0.96 0.84 0.84 0.84 1.06 -
P/RPS 0.82 0.89 0.89 0.82 0.94 0.75 0.97 -10.56%
P/EPS 10.08 11.46 11.86 17.36 20.59 7.34 9.72 2.44%
EY 9.92 8.73 8.43 5.76 4.86 13.63 10.29 -2.40%
DY 0.00 1.52 2.00 0.00 0.00 1.71 0.00 -
P/NAPS 0.61 0.59 0.60 0.54 0.54 0.54 0.70 -8.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/11/03 26/08/03 29/05/03 25/02/03 28/11/02 28/08/02 -
Price 1.00 1.02 1.04 0.85 0.81 1.10 1.01 -
P/RPS 0.82 0.96 0.96 0.83 0.91 0.99 0.93 -8.02%
P/EPS 10.08 12.30 12.85 17.56 19.85 9.61 9.26 5.80%
EY 9.92 8.13 7.78 5.69 5.04 10.41 10.80 -5.49%
DY 0.00 1.41 1.85 0.00 0.00 1.31 0.00 -
P/NAPS 0.61 0.63 0.65 0.54 0.52 0.71 0.66 -5.10%

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