[UMS] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 26.03%
YoY- 81.1%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 73,346 70,577 68,941 67,926 65,727 65,617 63,645 9.92%
PBT 9,513 9,260 10,895 10,531 9,471 9,082 7,489 17.30%
Tax -2,962 -2,532 -2,640 -2,773 -3,287 -3,658 -3,375 -8.34%
NP 6,551 6,728 8,255 7,758 6,184 5,424 4,114 36.40%
-
NP to SH 6,490 6,661 8,199 7,693 6,104 5,363 4,057 36.82%
-
Tax Rate 31.14% 27.34% 24.23% 26.33% 34.71% 40.28% 45.07% -
Total Cost 66,795 63,849 60,686 60,168 59,543 60,193 59,531 7.98%
-
Net Worth 89,990 89,034 88,372 82,714 81,031 80,127 77,310 10.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,053 2,037 2,037 2,037 2,065 2,065 2,065 -0.38%
Div Payout % 31.64% 30.59% 24.85% 26.48% 33.83% 38.51% 50.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 89,990 89,034 88,372 82,714 81,031 80,127 77,310 10.66%
NOSH 40,719 40,655 40,724 40,745 40,719 40,673 40,689 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.93% 9.53% 11.97% 11.42% 9.41% 8.27% 6.46% -
ROE 7.21% 7.48% 9.28% 9.30% 7.53% 6.69% 5.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 180.12 173.60 169.29 166.71 161.41 161.33 156.42 9.87%
EPS 15.94 16.38 20.13 18.88 14.99 13.19 9.97 36.76%
DPS 5.04 5.00 5.00 5.00 5.00 5.00 5.00 0.53%
NAPS 2.21 2.19 2.17 2.03 1.99 1.97 1.90 10.61%
Adjusted Per Share Value based on latest NOSH - 40,745
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 175.39 168.77 164.86 162.43 157.17 156.91 152.19 9.93%
EPS 15.52 15.93 19.61 18.40 14.60 12.82 9.70 36.83%
DPS 4.91 4.87 4.87 4.87 4.94 4.94 4.94 -0.40%
NAPS 2.1519 2.1291 2.1133 1.9779 1.9377 1.9161 1.8487 10.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.80 0.81 0.84 0.83 0.80 0.73 -
P/RPS 0.41 0.46 0.48 0.50 0.51 0.50 0.47 -8.71%
P/EPS 4.64 4.88 4.02 4.45 5.54 6.07 7.32 -26.22%
EY 21.54 20.48 24.86 22.48 18.06 16.48 13.66 35.51%
DY 6.81 6.25 6.17 5.95 6.02 6.25 6.85 -0.39%
P/NAPS 0.33 0.37 0.37 0.41 0.42 0.41 0.38 -8.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 29/02/08 29/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.80 0.80 0.75 0.81 0.87 0.72 0.83 -
P/RPS 0.44 0.46 0.44 0.49 0.54 0.45 0.53 -11.67%
P/EPS 5.02 4.88 3.73 4.29 5.80 5.46 8.32 -28.61%
EY 19.92 20.48 26.84 23.31 17.23 18.31 12.01 40.16%
DY 6.30 6.25 6.67 6.17 5.75 6.94 6.02 3.08%
P/NAPS 0.36 0.37 0.35 0.40 0.44 0.37 0.44 -12.53%

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