[UMS] QoQ Cumulative Quarter Result on 31-Dec-2001 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- -83.29%
YoY- -21.38%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 45,215 33,206 22,515 11,271 54,349 41,625 28,908 34.70%
PBT 6,906 4,946 2,938 1,418 7,808 5,552 3,080 71.22%
Tax -2,260 -1,625 -1,008 -565 -2,704 -1,600 -952 77.86%
NP 4,646 3,321 1,930 853 5,104 3,952 2,128 68.21%
-
NP to SH 4,646 3,321 1,930 853 5,104 3,952 2,128 68.21%
-
Tax Rate 32.73% 32.85% 34.31% 39.84% 34.63% 28.82% 30.91% -
Total Cost 40,569 29,885 20,585 10,418 49,245 37,673 26,780 31.87%
-
Net Worth 62,893 61,710 59,910 58,195 57,063 56,230 54,635 9.82%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 584 - - - - - - -
Div Payout % 12.58% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 62,893 61,710 59,910 58,195 57,063 56,230 54,635 9.82%
NOSH 40,576 40,599 40,208 39,859 39,627 39,599 19,795 61.29%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.28% 10.00% 8.57% 7.57% 9.39% 9.49% 7.36% -
ROE 7.39% 5.38% 3.22% 1.47% 8.94% 7.03% 3.89% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 111.43 81.79 56.00 28.28 137.15 105.12 146.03 -16.48%
EPS 11.43 8.18 4.80 2.14 12.88 9.98 10.75 4.16%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.49 1.46 1.44 1.42 2.76 -31.90%
Adjusted Per Share Value based on latest NOSH - 39,859
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 111.12 81.61 55.33 27.70 133.57 102.30 71.04 34.71%
EPS 11.42 8.16 4.74 2.10 12.54 9.71 5.23 68.22%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5457 1.5166 1.4724 1.4302 1.4024 1.3819 1.3427 9.83%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.84 1.06 1.24 1.23 1.04 0.95 1.00 -
P/RPS 0.75 1.30 2.21 4.35 0.76 0.90 0.68 6.74%
P/EPS 7.34 12.96 25.83 57.48 8.07 9.52 9.30 -14.58%
EY 13.63 7.72 3.87 1.74 12.38 10.51 10.75 17.12%
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.83 0.84 0.72 0.67 0.36 31.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 28/05/02 26/02/02 28/11/01 29/08/01 29/05/01 -
Price 1.10 1.01 1.15 1.19 1.20 1.22 0.97 -
P/RPS 0.99 1.23 2.05 4.21 0.87 1.16 0.66 31.00%
P/EPS 9.61 12.35 23.96 55.61 9.32 12.22 9.02 4.31%
EY 10.41 8.10 4.17 1.80 10.73 8.18 11.08 -4.06%
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.77 0.82 0.83 0.86 0.35 60.17%

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