[UMS] YoY Annualized Quarter 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- -7.21%
YoY- 81.1%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 71,661 68,885 75,543 67,926 63,833 57,461 54,016 4.82%
PBT 11,502 9,744 11,273 10,531 7,721 6,749 6,945 8.76%
Tax -2,685 -2,734 -2,639 -2,773 -3,427 -2,422 -2,045 4.64%
NP 8,817 7,010 8,634 7,758 4,294 4,327 4,900 10.28%
-
NP to SH 8,754 6,982 8,586 7,693 4,248 4,265 4,900 10.14%
-
Tax Rate 23.34% 28.06% 23.41% 26.33% 44.39% 35.89% 29.45% -
Total Cost 62,844 61,875 66,909 60,168 59,539 53,134 49,116 4.19%
-
Net Worth 106,185 99,694 93,998 86,246 76,138 73,253 70,000 7.18%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,068 2,026 2,441 2,034 2,035 2,034 586 38.09%
Div Payout % 46.47% 29.02% 28.44% 26.44% 47.92% 47.71% 11.96% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 106,185 99,694 93,998 86,246 76,138 73,253 70,000 7.18%
NOSH 40,684 40,691 40,691 40,682 40,715 40,696 40,697 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.30% 10.18% 11.43% 11.42% 6.73% 7.53% 9.07% -
ROE 8.24% 7.00% 9.13% 8.92% 5.58% 5.82% 7.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 176.14 169.29 185.65 166.97 156.78 141.19 132.73 4.82%
EPS 21.51 17.16 21.10 18.91 10.44 10.48 12.04 10.14%
DPS 10.00 4.98 6.00 5.00 5.00 5.00 1.44 38.10%
NAPS 2.61 2.45 2.31 2.12 1.87 1.80 1.72 7.19%
Adjusted Per Share Value based on latest NOSH - 40,745
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 171.36 164.73 180.65 162.43 152.64 137.41 129.17 4.82%
EPS 20.93 16.70 20.53 18.40 10.16 10.20 11.72 10.14%
DPS 9.73 4.85 5.84 4.86 4.87 4.87 1.40 38.12%
NAPS 2.5392 2.384 2.2478 2.0624 1.8207 1.7517 1.6739 7.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.33 1.13 0.88 0.84 0.72 0.75 0.83 -
P/RPS 0.76 0.67 0.47 0.50 0.46 0.53 0.63 3.17%
P/EPS 6.18 6.59 4.17 4.44 6.90 7.16 6.89 -1.79%
EY 16.18 15.18 23.98 22.51 14.49 13.97 14.51 1.83%
DY 7.52 4.41 6.82 5.95 6.94 6.67 1.73 27.73%
P/NAPS 0.51 0.46 0.38 0.40 0.39 0.42 0.48 1.01%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 26/11/08 29/11/07 30/11/06 29/11/05 25/11/04 -
Price 1.38 1.11 0.60 0.81 0.75 0.73 0.84 -
P/RPS 0.78 0.66 0.32 0.49 0.48 0.52 0.63 3.62%
P/EPS 6.41 6.47 2.84 4.28 7.19 6.97 6.98 -1.40%
EY 15.59 15.46 35.17 23.35 13.91 14.36 14.33 1.41%
DY 7.25 4.49 10.00 6.17 6.67 6.85 1.71 27.20%
P/NAPS 0.53 0.45 0.26 0.38 0.40 0.41 0.49 1.31%

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