[UMS] QoQ Quarter Result on 31-Mar-2005 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -31.49%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,417 15,464 15,135 13,535 13,327 14,457 14,262 9.80%
PBT 2,253 1,861 1,656 1,088 2,059 1,683 2,282 -0.84%
Tax -878 -320 -763 -331 -954 180 -1,011 -8.95%
NP 1,375 1,541 893 757 1,105 1,863 1,271 5.36%
-
NP to SH 1,371 1,542 862 757 1,105 1,863 1,271 5.16%
-
Tax Rate 38.97% 17.20% 46.07% 30.42% 46.33% -10.70% 44.30% -
Total Cost 15,042 13,923 14,242 12,778 12,222 12,594 12,991 10.23%
-
Net Worth 75,262 72,421 70,342 72,444 71,499 69,964 68,438 6.52%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,034 - - - 585 586 -
Div Payout % - 131.93% - - - 31.44% 46.15% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 75,262 72,421 70,342 72,444 71,499 69,964 68,438 6.52%
NOSH 40,682 40,686 40,660 40,698 40,624 40,676 40,737 -0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.38% 9.97% 5.90% 5.59% 8.29% 12.89% 8.91% -
ROE 1.82% 2.13% 1.23% 1.04% 1.55% 2.66% 1.86% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.35 38.01 37.22 33.26 32.80 35.54 35.01 9.89%
EPS 3.37 3.79 2.12 1.86 2.72 4.58 3.12 5.25%
DPS 0.00 5.00 0.00 0.00 0.00 1.44 1.44 -
NAPS 1.85 1.78 1.73 1.78 1.76 1.72 1.68 6.61%
Adjusted Per Share Value based on latest NOSH - 40,698
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.26 36.98 36.19 32.37 31.87 34.57 34.10 9.82%
EPS 3.28 3.69 2.06 1.81 2.64 4.46 3.04 5.18%
DPS 0.00 4.86 0.00 0.00 0.00 1.40 1.40 -
NAPS 1.7998 1.7318 1.6821 1.7324 1.7098 1.6731 1.6366 6.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.70 0.75 0.84 0.95 0.83 0.83 0.87 -
P/RPS 1.73 1.97 2.26 2.86 2.53 2.34 2.49 -21.50%
P/EPS 20.77 19.79 39.62 51.08 30.51 18.12 27.88 -17.77%
EY 4.81 5.05 2.52 1.96 3.28 5.52 3.59 21.46%
DY 0.00 6.67 0.00 0.00 0.00 1.73 1.66 -
P/NAPS 0.38 0.42 0.49 0.53 0.47 0.48 0.52 -18.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 29/11/05 22/08/05 26/05/05 24/02/05 25/11/04 26/08/04 -
Price 0.77 0.73 0.80 0.79 0.89 0.84 0.81 -
P/RPS 1.91 1.92 2.15 2.38 2.71 2.36 2.31 -11.87%
P/EPS 22.85 19.26 37.74 42.47 32.72 18.34 25.96 -8.13%
EY 4.38 5.19 2.65 2.35 3.06 5.45 3.85 8.95%
DY 0.00 6.85 0.00 0.00 0.00 1.71 1.78 -
P/NAPS 0.42 0.41 0.46 0.44 0.51 0.49 0.48 -8.49%

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