[UMS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 76.74%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,271 68,885 53,836 35,119 17,845 75,543 54,588 -49.95%
PBT 3,150 9,744 7,001 4,562 2,416 11,273 7,624 -44.43%
Tax -809 -2,734 -2,233 -1,403 -623 -2,639 -2,555 -53.44%
NP 2,341 7,010 4,768 3,159 1,793 8,634 5,069 -40.16%
-
NP to SH 2,315 6,982 4,741 3,146 1,780 8,586 5,030 -40.30%
-
Tax Rate 25.68% 28.06% 31.90% 30.75% 25.79% 23.41% 33.51% -
Total Cost 16,930 61,875 49,068 31,960 16,052 66,909 49,519 -51.01%
-
Net Worth 101,713 99,694 97,261 97,269 96,128 93,998 89,937 8.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 2,026 20 - - 2,441 - -
Div Payout % - 29.02% 0.43% - - 28.44% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 101,713 99,694 97,261 97,269 96,128 93,998 89,937 8.52%
NOSH 40,685 40,691 40,695 40,698 40,732 40,691 40,695 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.15% 10.18% 8.86% 9.00% 10.05% 11.43% 9.29% -
ROE 2.28% 7.00% 4.87% 3.23% 1.85% 9.13% 5.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.37 169.29 132.29 86.29 43.81 185.65 134.14 -49.94%
EPS 5.69 17.16 11.65 7.73 4.37 21.10 12.36 -40.29%
DPS 0.00 4.98 0.05 0.00 0.00 6.00 0.00 -
NAPS 2.50 2.45 2.39 2.39 2.36 2.31 2.21 8.54%
Adjusted Per Share Value based on latest NOSH - 40,654
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.36 169.29 132.31 86.31 43.86 185.65 134.16 -49.95%
EPS 5.69 17.16 11.65 7.73 4.37 21.10 12.36 -40.29%
DPS 0.00 4.98 0.05 0.00 0.00 6.00 0.00 -
NAPS 2.4997 2.4501 2.3903 2.3905 2.3625 2.3101 2.2103 8.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.13 1.13 0.75 0.79 0.66 0.88 0.74 -
P/RPS 2.39 0.67 0.57 0.92 1.51 0.47 0.55 165.57%
P/EPS 19.86 6.59 6.44 10.22 15.10 4.17 5.99 121.86%
EY 5.04 15.18 15.53 9.78 6.62 23.98 16.70 -54.90%
DY 0.00 4.41 0.07 0.00 0.00 6.82 0.00 -
P/NAPS 0.45 0.46 0.31 0.33 0.28 0.38 0.33 22.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 -
Price 1.27 1.11 1.06 0.70 0.82 0.60 0.80 -
P/RPS 2.68 0.66 0.80 0.81 1.87 0.32 0.60 170.48%
P/EPS 22.32 6.47 9.10 9.06 18.76 2.84 6.47 127.79%
EY 4.48 15.46 10.99 11.04 5.33 35.17 15.45 -56.09%
DY 0.00 4.49 0.05 0.00 0.00 10.00 0.00 -
P/NAPS 0.51 0.45 0.44 0.29 0.35 0.26 0.36 26.05%

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