[UMS] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -40.69%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 15,464 15,135 13,535 13,327 14,457 14,262 12,816 13.32%
PBT 1,861 1,656 1,088 2,059 1,683 2,282 1,226 32.04%
Tax -320 -763 -331 -954 180 -1,011 -469 -22.47%
NP 1,541 893 757 1,105 1,863 1,271 757 60.55%
-
NP to SH 1,542 862 757 1,105 1,863 1,271 757 60.62%
-
Tax Rate 17.20% 46.07% 30.42% 46.33% -10.70% 44.30% 38.25% -
Total Cost 13,923 14,242 12,778 12,222 12,594 12,991 12,059 10.04%
-
Net Worth 72,421 70,342 72,444 71,499 69,964 68,438 67,560 4.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,034 - - - 585 586 - -
Div Payout % 131.93% - - - 31.44% 46.15% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 72,421 70,342 72,444 71,499 69,964 68,438 67,560 4.73%
NOSH 40,686 40,660 40,698 40,624 40,676 40,737 40,698 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.97% 5.90% 5.59% 8.29% 12.89% 8.91% 5.91% -
ROE 2.13% 1.23% 1.04% 1.55% 2.66% 1.86% 1.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.01 37.22 33.26 32.80 35.54 35.01 31.49 13.35%
EPS 3.79 2.12 1.86 2.72 4.58 3.12 1.86 60.65%
DPS 5.00 0.00 0.00 0.00 1.44 1.44 0.00 -
NAPS 1.78 1.73 1.78 1.76 1.72 1.68 1.66 4.75%
Adjusted Per Share Value based on latest NOSH - 40,624
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.98 36.19 32.37 31.87 34.57 34.10 30.65 13.32%
EPS 3.69 2.06 1.81 2.64 4.46 3.04 1.81 60.71%
DPS 4.86 0.00 0.00 0.00 1.40 1.40 0.00 -
NAPS 1.7318 1.6821 1.7324 1.7098 1.6731 1.6366 1.6156 4.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.75 0.84 0.95 0.83 0.83 0.87 1.02 -
P/RPS 1.97 2.26 2.86 2.53 2.34 2.49 3.24 -28.20%
P/EPS 19.79 39.62 51.08 30.51 18.12 27.88 54.84 -49.28%
EY 5.05 2.52 1.96 3.28 5.52 3.59 1.82 97.33%
DY 6.67 0.00 0.00 0.00 1.73 1.66 0.00 -
P/NAPS 0.42 0.49 0.53 0.47 0.48 0.52 0.61 -22.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 22/08/05 26/05/05 24/02/05 25/11/04 26/08/04 26/05/04 -
Price 0.73 0.80 0.79 0.89 0.84 0.81 0.83 -
P/RPS 1.92 2.15 2.38 2.71 2.36 2.31 2.64 -19.11%
P/EPS 19.26 37.74 42.47 32.72 18.34 25.96 44.62 -42.85%
EY 5.19 2.65 2.35 3.06 5.45 3.85 2.24 75.00%
DY 6.85 0.00 0.00 0.00 1.71 1.78 0.00 -
P/NAPS 0.41 0.46 0.44 0.51 0.49 0.48 0.50 -12.38%

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