[UMS] QoQ TTM Result on 30-Jun-2006 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 13.84%
YoY- 28.71%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 65,617 63,645 63,832 62,737 61,257 60,551 57,461 9.26%
PBT 9,082 7,489 7,721 8,753 7,985 6,858 6,664 22.94%
Tax -3,658 -3,375 -3,427 -2,826 -2,756 -2,292 -2,368 33.66%
NP 5,424 4,114 4,294 5,927 5,229 4,566 4,296 16.83%
-
NP to SH 5,363 4,057 4,248 5,904 5,186 4,532 4,266 16.49%
-
Tax Rate 40.28% 45.07% 44.39% 32.29% 34.51% 33.42% 35.53% -
Total Cost 60,193 59,531 59,538 56,810 56,028 55,985 53,165 8.63%
-
Net Worth 80,127 77,310 77,239 76,149 76,039 75,262 72,421 6.98%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,065 2,065 2,065 2,034 2,034 2,034 2,034 1.01%
Div Payout % 38.51% 50.91% 48.62% 34.46% 39.23% 44.89% 47.69% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 80,127 77,310 77,239 76,149 76,039 75,262 72,421 6.98%
NOSH 40,673 40,689 41,304 40,721 40,662 40,682 40,686 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.27% 6.46% 6.73% 9.45% 8.54% 7.54% 7.48% -
ROE 6.69% 5.25% 5.50% 7.75% 6.82% 6.02% 5.89% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 161.33 156.42 154.54 154.06 150.65 148.84 141.23 9.28%
EPS 13.19 9.97 10.28 14.50 12.75 11.14 10.49 16.51%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.97 1.90 1.87 1.87 1.87 1.85 1.78 7.00%
Adjusted Per Share Value based on latest NOSH - 40,721
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 156.91 152.19 152.64 150.02 146.48 144.80 137.41 9.25%
EPS 12.82 9.70 10.16 14.12 12.40 10.84 10.20 16.48%
DPS 4.94 4.94 4.94 4.86 4.86 4.86 4.86 1.09%
NAPS 1.9161 1.8487 1.847 1.821 1.8183 1.7998 1.7318 6.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.73 0.72 0.71 0.84 0.70 0.75 -
P/RPS 0.50 0.47 0.47 0.46 0.56 0.47 0.53 -3.81%
P/EPS 6.07 7.32 7.00 4.90 6.59 6.28 7.15 -10.35%
EY 16.48 13.66 14.28 20.42 15.18 15.91 13.98 11.60%
DY 6.25 6.85 6.94 7.04 5.95 7.14 6.67 -4.24%
P/NAPS 0.41 0.38 0.39 0.38 0.45 0.38 0.42 -1.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 30/11/06 14/09/06 25/05/06 24/02/06 29/11/05 -
Price 0.72 0.83 0.75 0.72 0.71 0.77 0.73 -
P/RPS 0.45 0.53 0.49 0.47 0.47 0.52 0.52 -9.19%
P/EPS 5.46 8.32 7.29 4.97 5.57 6.91 6.96 -14.95%
EY 18.31 12.01 13.71 20.14 17.96 14.47 14.36 17.60%
DY 6.94 6.02 6.67 6.94 7.04 6.49 6.85 0.87%
P/NAPS 0.37 0.44 0.40 0.39 0.38 0.42 0.41 -6.62%

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