[UMS] QoQ Quarter Result on 30-Sep-2002 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -4.74%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 12,130 11,689 9,038 12,009 10,691 11,244 11,271 5.03%
PBT 2,165 1,002 559 1,961 2,008 1,520 1,418 32.69%
Tax -682 -433 -145 -636 -617 -443 -565 13.40%
NP 1,483 569 414 1,325 1,391 1,077 853 44.73%
-
NP to SH 1,483 569 414 1,325 1,391 1,077 853 44.73%
-
Tax Rate 31.50% 43.21% 25.94% 32.43% 30.73% 29.14% 39.84% -
Total Cost 10,647 11,120 8,624 10,684 9,300 10,167 10,418 1.46%
-
Net Worth 64,601 63,809 63,317 62,998 61,641 59,877 58,195 7.23%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 64,601 63,809 63,317 62,998 61,641 59,877 58,195 7.23%
NOSH 40,630 40,642 40,588 40,644 40,553 40,186 39,859 1.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.23% 4.87% 4.58% 11.03% 13.01% 9.58% 7.57% -
ROE 2.30% 0.89% 0.65% 2.10% 2.26% 1.80% 1.47% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.85 28.76 22.27 29.55 26.36 27.98 28.28 3.67%
EPS 3.65 1.40 1.02 3.26 3.43 2.68 2.14 42.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.56 1.55 1.52 1.49 1.46 5.86%
Adjusted Per Share Value based on latest NOSH - 40,644
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.81 28.73 22.21 29.51 26.27 27.63 27.70 5.02%
EPS 3.64 1.40 1.02 3.26 3.42 2.65 2.10 44.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5877 1.5682 1.5561 1.5483 1.5149 1.4716 1.4302 7.23%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.96 0.84 0.84 0.84 1.06 1.24 1.23 -
P/RPS 3.22 2.92 3.77 2.84 4.02 4.43 4.35 -18.21%
P/EPS 26.30 60.00 82.35 25.77 30.90 46.27 57.48 -40.70%
EY 3.80 1.67 1.21 3.88 3.24 2.16 1.74 68.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.54 0.54 0.70 0.83 0.84 -20.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 25/02/03 28/11/02 28/08/02 28/05/02 26/02/02 -
Price 1.04 0.85 0.81 1.10 1.01 1.15 1.19 -
P/RPS 3.48 2.96 3.64 3.72 3.83 4.11 4.21 -11.95%
P/EPS 28.49 60.71 79.41 33.74 29.45 42.91 55.61 -36.05%
EY 3.51 1.65 1.26 2.96 3.40 2.33 1.80 56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.52 0.71 0.66 0.77 0.82 -14.38%

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