[UMS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -79.27%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 68,885 53,836 35,119 17,845 75,543 54,588 35,094 56.70%
PBT 9,744 7,001 4,562 2,416 11,273 7,624 4,558 65.87%
Tax -2,734 -2,233 -1,403 -623 -2,639 -2,555 -1,663 39.25%
NP 7,010 4,768 3,159 1,793 8,634 5,069 2,895 80.22%
-
NP to SH 6,982 4,741 3,146 1,780 8,586 5,030 2,865 80.99%
-
Tax Rate 28.06% 31.90% 30.75% 25.79% 23.41% 33.51% 36.49% -
Total Cost 61,875 49,068 31,960 16,052 66,909 49,519 32,199 54.50%
-
Net Worth 99,694 97,261 97,269 96,128 93,998 89,937 89,124 7.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,026 20 - - 2,441 - - -
Div Payout % 29.02% 0.43% - - 28.44% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 99,694 97,261 97,269 96,128 93,998 89,937 89,124 7.75%
NOSH 40,691 40,695 40,698 40,732 40,691 40,695 40,696 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.18% 8.86% 9.00% 10.05% 11.43% 9.29% 8.25% -
ROE 7.00% 4.87% 3.23% 1.85% 9.13% 5.59% 3.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 169.29 132.29 86.29 43.81 185.65 134.14 86.23 56.72%
EPS 17.16 11.65 7.73 4.37 21.10 12.36 7.04 81.02%
DPS 4.98 0.05 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.45 2.39 2.39 2.36 2.31 2.21 2.19 7.75%
Adjusted Per Share Value based on latest NOSH - 40,732
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 164.73 128.74 83.98 42.67 180.65 130.54 83.92 56.70%
EPS 16.70 11.34 7.52 4.26 20.53 12.03 6.85 81.04%
DPS 4.85 0.05 0.00 0.00 5.84 0.00 0.00 -
NAPS 2.384 2.3258 2.326 2.2987 2.2478 2.1507 2.1312 7.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.13 0.75 0.79 0.66 0.88 0.74 0.80 -
P/RPS 0.67 0.57 0.92 1.51 0.47 0.55 0.93 -19.62%
P/EPS 6.59 6.44 10.22 15.10 4.17 5.99 11.36 -30.42%
EY 15.18 15.53 9.78 6.62 23.98 16.70 8.80 43.78%
DY 4.41 0.07 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.46 0.31 0.33 0.28 0.38 0.33 0.37 15.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 -
Price 1.11 1.06 0.70 0.82 0.60 0.80 0.80 -
P/RPS 0.66 0.80 0.81 1.87 0.32 0.60 0.93 -20.42%
P/EPS 6.47 9.10 9.06 18.76 2.84 6.47 11.36 -31.26%
EY 15.46 10.99 11.04 5.33 35.17 15.45 8.80 45.54%
DY 4.49 0.05 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.29 0.35 0.26 0.36 0.37 13.92%

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