[UMS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 71.87%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 26,863 13,327 54,016 39,559 25,297 12,481 43,333 -27.27%
PBT 2,962 2,059 6,945 5,262 2,431 1,206 6,070 -37.99%
Tax -1,100 -954 -2,045 -2,225 -664 -196 -2,699 -44.99%
NP 1,862 1,105 4,900 3,037 1,767 1,010 3,371 -32.65%
-
NP to SH 1,862 1,105 4,900 3,037 1,767 1,010 3,371 -32.65%
-
Tax Rate 37.14% 46.33% 29.45% 42.28% 27.31% 16.25% 44.46% -
Total Cost 25,001 12,222 49,116 36,522 23,530 11,471 39,962 -26.83%
-
Net Worth 72,365 71,499 70,000 68,393 67,585 66,790 65,874 6.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 586 586 - - 585 -
Div Payout % - - 11.96% 19.30% - - 17.37% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 72,365 71,499 70,000 68,393 67,585 66,790 65,874 6.45%
NOSH 40,655 40,624 40,697 40,710 40,714 40,725 40,663 -0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.93% 8.29% 9.07% 7.68% 6.99% 8.09% 7.78% -
ROE 2.57% 1.55% 7.00% 4.44% 2.61% 1.51% 5.12% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 66.08 32.80 132.73 97.17 62.13 30.65 106.56 -27.25%
EPS 4.58 2.72 12.04 7.46 4.34 2.48 8.29 -32.64%
DPS 0.00 0.00 1.44 1.44 0.00 0.00 1.44 -
NAPS 1.78 1.76 1.72 1.68 1.66 1.64 1.62 6.47%
Adjusted Per Share Value based on latest NOSH - 40,737
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 66.02 32.75 132.75 97.22 62.17 30.67 106.50 -27.27%
EPS 4.58 2.72 12.04 7.46 4.34 2.48 8.28 -32.59%
DPS 0.00 0.00 1.44 1.44 0.00 0.00 1.44 -
NAPS 1.7785 1.7572 1.7203 1.6808 1.661 1.6414 1.6189 6.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.95 0.83 0.83 0.87 1.02 1.00 0.95 -
P/RPS 1.44 2.53 0.63 0.90 1.64 3.26 0.89 37.78%
P/EPS 20.74 30.51 6.89 11.66 23.50 40.32 11.46 48.45%
EY 4.82 3.28 14.51 8.57 4.25 2.48 8.73 -32.67%
DY 0.00 0.00 1.73 1.66 0.00 0.00 1.52 -
P/NAPS 0.53 0.47 0.48 0.52 0.61 0.61 0.59 -6.89%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 26/08/04 26/05/04 24/02/04 28/11/03 -
Price 0.79 0.89 0.84 0.81 0.83 1.00 1.02 -
P/RPS 1.20 2.71 0.63 0.83 1.34 3.26 0.96 16.02%
P/EPS 17.25 32.72 6.98 10.86 19.12 40.32 12.30 25.26%
EY 5.80 3.06 14.33 9.21 5.23 2.48 8.13 -20.14%
DY 0.00 0.00 1.71 1.78 0.00 0.00 1.41 -
P/NAPS 0.44 0.51 0.49 0.48 0.50 0.61 0.63 -21.26%

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