[UMS] QoQ TTM Result on 30-Sep-2008 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 32.3%
YoY- 11.61%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 74,791 75,568 76,143 75,543 73,346 70,577 68,941 5.58%
PBT 10,650 11,277 11,304 11,273 9,513 9,260 10,895 -1.50%
Tax -2,317 -2,379 -2,569 -2,639 -2,962 -2,532 -2,640 -8.33%
NP 8,333 8,898 8,735 8,634 6,551 6,728 8,255 0.62%
-
NP to SH 8,312 8,867 8,680 8,586 6,490 6,661 8,199 0.91%
-
Tax Rate 21.76% 21.10% 22.73% 23.41% 31.14% 27.34% 24.23% -
Total Cost 66,458 66,670 67,408 66,909 66,795 63,849 60,686 6.25%
-
Net Worth 97,246 97,164 96,128 93,952 89,990 89,034 88,372 6.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,460 2,440 2,440 2,440 2,053 2,037 2,037 13.41%
Div Payout % 29.60% 27.52% 28.11% 28.42% 31.64% 30.59% 24.85% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 97,246 97,164 96,128 93,952 89,990 89,034 88,372 6.59%
NOSH 40,688 40,654 40,732 40,671 40,719 40,655 40,724 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.14% 11.77% 11.47% 11.43% 8.93% 9.53% 11.97% -
ROE 8.55% 9.13% 9.03% 9.14% 7.21% 7.48% 9.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 183.81 185.88 186.94 185.74 180.12 173.60 169.29 5.64%
EPS 20.43 21.81 21.31 21.11 15.94 16.38 20.13 0.99%
DPS 6.05 6.00 6.00 6.00 5.04 5.00 5.00 13.56%
NAPS 2.39 2.39 2.36 2.31 2.21 2.19 2.17 6.65%
Adjusted Per Share Value based on latest NOSH - 40,671
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 178.85 180.71 182.08 180.65 175.39 168.77 164.86 5.58%
EPS 19.88 21.20 20.76 20.53 15.52 15.93 19.61 0.91%
DPS 5.88 5.84 5.84 5.84 4.91 4.87 4.87 13.40%
NAPS 2.3255 2.3235 2.2987 2.2467 2.1519 2.1291 2.1133 6.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.79 0.66 0.88 0.74 0.80 0.81 -
P/RPS 0.41 0.43 0.35 0.47 0.41 0.46 0.48 -9.98%
P/EPS 3.67 3.62 3.10 4.17 4.64 4.88 4.02 -5.89%
EY 27.24 27.61 32.29 23.99 21.54 20.48 24.86 6.29%
DY 8.07 7.59 9.09 6.82 6.81 6.25 6.17 19.61%
P/NAPS 0.31 0.33 0.28 0.38 0.33 0.37 0.37 -11.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 27/05/08 29/02/08 -
Price 1.06 0.70 0.82 0.60 0.80 0.80 0.75 -
P/RPS 0.58 0.38 0.44 0.32 0.44 0.46 0.44 20.24%
P/EPS 5.19 3.21 3.85 2.84 5.02 4.88 3.73 24.65%
EY 19.27 31.16 25.99 35.18 19.92 20.48 26.84 -19.83%
DY 5.71 8.57 7.32 10.00 6.30 6.25 6.67 -9.85%
P/NAPS 0.44 0.29 0.35 0.26 0.36 0.37 0.35 16.49%

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