[UMS] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 0.47%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 82,432 81,188 73,054 71,781 72,784 65,557 63,030 4.56%
PBT 13,493 13,821 10,390 9,334 10,165 11,522 9,189 6.60%
Tax -3,837 -3,465 -3,132 -2,977 -3,406 -3,154 -3,340 2.33%
NP 9,656 10,356 7,258 6,357 6,758 8,368 5,849 8.70%
-
NP to SH 9,598 10,260 7,185 6,321 6,706 8,290 5,817 8.69%
-
Tax Rate 28.44% 25.07% 30.14% 31.89% 33.51% 27.37% 36.35% -
Total Cost 72,776 70,832 65,796 65,424 66,025 57,189 57,181 4.09%
-
Net Worth 118,001 111,091 102,977 97,261 89,937 80,980 76,090 7.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 54 27 27 - - - -
Div Payout % - 0.53% 0.38% 0.43% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 118,001 111,091 102,977 97,261 89,937 80,980 76,090 7.57%
NOSH 40,690 40,692 40,702 40,695 40,695 40,693 40,690 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.71% 12.76% 9.94% 8.86% 9.29% 12.76% 9.28% -
ROE 8.13% 9.24% 6.98% 6.50% 7.46% 10.24% 7.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 202.59 199.51 179.48 176.39 178.85 161.10 154.90 4.57%
EPS 24.00 25.21 17.65 15.53 16.48 20.37 14.29 9.01%
DPS 0.00 0.13 0.07 0.07 0.00 0.00 0.00 -
NAPS 2.90 2.73 2.53 2.39 2.21 1.99 1.87 7.57%
Adjusted Per Share Value based on latest NOSH - 40,688
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 197.12 194.15 174.70 171.65 174.05 156.77 150.73 4.56%
EPS 22.95 24.53 17.18 15.12 16.04 19.83 13.91 8.69%
DPS 0.00 0.13 0.06 0.06 0.00 0.00 0.00 -
NAPS 2.8218 2.6565 2.4625 2.3258 2.1507 1.9365 1.8196 7.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.88 1.68 1.19 0.75 0.74 0.83 0.71 -
P/RPS 0.93 0.84 0.66 0.43 0.41 0.52 0.46 12.43%
P/EPS 7.97 6.66 6.74 4.83 4.49 4.07 4.97 8.18%
EY 12.55 15.01 14.83 20.71 22.27 24.55 20.14 -7.57%
DY 0.00 0.08 0.06 0.09 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.47 0.31 0.33 0.42 0.38 9.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 -
Price 2.03 1.63 1.30 1.06 0.80 0.87 0.72 -
P/RPS 1.00 0.82 0.72 0.60 0.45 0.54 0.46 13.80%
P/EPS 8.61 6.46 7.36 6.82 4.85 4.27 5.04 9.32%
EY 11.62 15.47 13.58 14.65 20.60 23.42 19.86 -8.53%
DY 0.00 0.08 0.05 0.06 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.51 0.44 0.36 0.44 0.39 10.23%

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