[UMS] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 13.82%
YoY- 3.39%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 70,577 68,941 67,926 65,727 65,617 63,645 63,832 6.91%
PBT 9,260 10,895 10,531 9,471 9,082 7,489 7,721 12.86%
Tax -2,532 -2,640 -2,773 -3,287 -3,658 -3,375 -3,427 -18.25%
NP 6,728 8,255 7,758 6,184 5,424 4,114 4,294 34.86%
-
NP to SH 6,661 8,199 7,693 6,104 5,363 4,057 4,248 34.93%
-
Tax Rate 27.34% 24.23% 26.33% 34.71% 40.28% 45.07% 44.39% -
Total Cost 63,849 60,686 60,168 59,543 60,193 59,531 59,538 4.76%
-
Net Worth 89,034 88,372 82,714 81,031 80,127 77,310 77,239 9.92%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,037 2,037 2,037 2,065 2,065 2,065 2,065 -0.90%
Div Payout % 30.59% 24.85% 26.48% 33.83% 38.51% 50.91% 48.62% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 89,034 88,372 82,714 81,031 80,127 77,310 77,239 9.92%
NOSH 40,655 40,724 40,745 40,719 40,673 40,689 41,304 -1.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.53% 11.97% 11.42% 9.41% 8.27% 6.46% 6.73% -
ROE 7.48% 9.28% 9.30% 7.53% 6.69% 5.25% 5.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 173.60 169.29 166.71 161.41 161.33 156.42 154.54 8.05%
EPS 16.38 20.13 18.88 14.99 13.19 9.97 10.28 36.38%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.19 2.17 2.03 1.99 1.97 1.90 1.87 11.09%
Adjusted Per Share Value based on latest NOSH - 40,719
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 168.77 164.86 162.43 157.17 156.91 152.19 152.64 6.91%
EPS 15.93 19.61 18.40 14.60 12.82 9.70 10.16 34.92%
DPS 4.87 4.87 4.87 4.94 4.94 4.94 4.94 -0.94%
NAPS 2.1291 2.1133 1.9779 1.9377 1.9161 1.8487 1.847 9.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.80 0.81 0.84 0.83 0.80 0.73 0.72 -
P/RPS 0.46 0.48 0.50 0.51 0.50 0.47 0.47 -1.42%
P/EPS 4.88 4.02 4.45 5.54 6.07 7.32 7.00 -21.36%
EY 20.48 24.86 22.48 18.06 16.48 13.66 14.28 27.14%
DY 6.25 6.17 5.95 6.02 6.25 6.85 6.94 -6.73%
P/NAPS 0.37 0.37 0.41 0.42 0.41 0.38 0.39 -3.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 29/11/07 23/08/07 29/05/07 27/02/07 30/11/06 -
Price 0.80 0.75 0.81 0.87 0.72 0.83 0.75 -
P/RPS 0.46 0.44 0.49 0.54 0.45 0.53 0.49 -4.12%
P/EPS 4.88 3.73 4.29 5.80 5.46 8.32 7.29 -23.45%
EY 20.48 26.84 23.31 17.23 18.31 12.01 13.71 30.64%
DY 6.25 6.67 6.17 5.75 6.94 6.02 6.67 -4.23%
P/NAPS 0.37 0.35 0.40 0.44 0.37 0.44 0.40 -5.06%

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