[UMS] QoQ Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -15.04%
YoY- -26.48%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 71,380 75,543 72,784 70,188 68,980 67,926 65,557 5.80%
PBT 9,664 11,273 10,165 9,116 9,540 10,531 11,522 -11.01%
Tax -2,492 -2,639 -3,406 -3,326 -2,772 -2,773 -3,154 -14.47%
NP 7,172 8,634 6,758 5,790 6,768 7,758 8,368 -9.72%
-
NP to SH 7,120 8,586 6,706 5,730 6,744 7,693 8,290 -9.60%
-
Tax Rate 25.79% 23.41% 33.51% 36.49% 29.06% 26.33% 27.37% -
Total Cost 64,208 66,909 66,025 64,398 62,212 60,168 57,189 7.98%
-
Net Worth 96,128 93,998 89,937 89,124 88,372 86,246 80,980 12.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 2,441 - - - 2,034 - -
Div Payout % - 28.44% - - - 26.44% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 96,128 93,998 89,937 89,124 88,372 86,246 80,980 12.05%
NOSH 40,732 40,691 40,695 40,696 40,724 40,682 40,693 0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.05% 11.43% 9.29% 8.25% 9.81% 11.42% 12.76% -
ROE 7.41% 9.13% 7.46% 6.43% 7.63% 8.92% 10.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 175.24 185.65 178.85 172.47 169.38 166.97 161.10 5.74%
EPS 17.48 21.10 16.48 14.08 16.56 18.91 20.37 -9.65%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.36 2.31 2.21 2.19 2.17 2.12 1.99 11.98%
Adjusted Per Share Value based on latest NOSH - 40,655
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 170.69 180.65 174.05 167.84 164.95 162.43 156.77 5.80%
EPS 17.03 20.53 16.04 13.70 16.13 18.40 19.83 -9.60%
DPS 0.00 5.84 0.00 0.00 0.00 4.86 0.00 -
NAPS 2.2987 2.2478 2.1507 2.1312 2.1133 2.0624 1.9365 12.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.66 0.88 0.74 0.80 0.81 0.84 0.83 -
P/RPS 0.38 0.47 0.41 0.46 0.48 0.50 0.52 -18.79%
P/EPS 3.78 4.17 4.49 5.68 4.89 4.44 4.07 -4.78%
EY 26.48 23.98 22.27 17.60 20.44 22.51 24.55 5.15%
DY 0.00 6.82 0.00 0.00 0.00 5.95 0.00 -
P/NAPS 0.28 0.38 0.33 0.37 0.37 0.40 0.42 -23.59%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 27/05/08 29/02/08 29/11/07 23/08/07 -
Price 0.82 0.60 0.80 0.80 0.75 0.81 0.87 -
P/RPS 0.47 0.32 0.45 0.46 0.44 0.49 0.54 -8.80%
P/EPS 4.69 2.84 4.85 5.68 4.53 4.28 4.27 6.42%
EY 21.32 35.17 20.60 17.60 22.08 23.35 23.42 -6.04%
DY 0.00 10.00 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.35 0.26 0.36 0.37 0.35 0.38 0.44 -14.08%

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