[UMS] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 10.45%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 81,773 80,903 71,661 68,885 75,543 67,926 63,833 4.21%
PBT 17,074 14,752 11,502 9,744 11,273 10,531 7,721 14.12%
Tax -3,871 -3,555 -2,685 -2,734 -2,639 -2,773 -3,427 2.04%
NP 13,203 11,197 8,817 7,010 8,634 7,758 4,294 20.56%
-
NP to SH 13,152 11,120 8,754 6,982 8,586 7,693 4,248 20.70%
-
Tax Rate 22.67% 24.10% 23.34% 28.06% 23.41% 26.33% 44.39% -
Total Cost 68,570 69,706 62,844 61,875 66,909 60,168 59,539 2.37%
-
Net Worth 124,511 114,334 106,185 99,694 93,998 86,246 76,138 8.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 4,068 4,068 2,026 2,441 2,034 2,035 -
Div Payout % - 36.59% 46.47% 29.02% 28.44% 26.44% 47.92% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 124,511 114,334 106,185 99,694 93,998 86,246 76,138 8.53%
NOSH 40,690 40,688 40,684 40,691 40,691 40,682 40,715 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.15% 13.84% 12.30% 10.18% 11.43% 11.42% 6.73% -
ROE 10.56% 9.73% 8.24% 7.00% 9.13% 8.92% 5.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 200.97 198.83 176.14 169.29 185.65 166.97 156.78 4.22%
EPS 32.32 27.33 21.51 17.16 21.10 18.91 10.44 20.70%
DPS 0.00 10.00 10.00 4.98 6.00 5.00 5.00 -
NAPS 3.06 2.81 2.61 2.45 2.31 2.12 1.87 8.54%
Adjusted Per Share Value based on latest NOSH - 40,683
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 195.54 193.46 171.36 164.73 180.65 162.43 152.64 4.21%
EPS 31.45 26.59 20.93 16.70 20.53 18.40 10.16 20.70%
DPS 0.00 9.73 9.73 4.85 5.84 4.86 4.87 -
NAPS 2.9774 2.7341 2.5392 2.384 2.2478 2.0624 1.8207 8.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.86 1.58 1.33 1.13 0.88 0.84 0.72 -
P/RPS 0.93 0.79 0.76 0.67 0.47 0.50 0.46 12.43%
P/EPS 5.75 5.78 6.18 6.59 4.17 4.44 6.90 -2.99%
EY 17.38 17.30 16.18 15.18 23.98 22.51 14.49 3.07%
DY 0.00 6.33 7.52 4.41 6.82 5.95 6.94 -
P/NAPS 0.61 0.56 0.51 0.46 0.38 0.40 0.39 7.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 25/11/09 26/11/08 29/11/07 30/11/06 -
Price 1.90 1.80 1.38 1.11 0.60 0.81 0.75 -
P/RPS 0.95 0.91 0.78 0.66 0.32 0.49 0.48 12.03%
P/EPS 5.88 6.59 6.41 6.47 2.84 4.28 7.19 -3.29%
EY 17.01 15.18 15.59 15.46 35.17 23.35 13.91 3.40%
DY 0.00 5.56 7.25 4.49 10.00 6.17 6.67 -
P/NAPS 0.62 0.64 0.53 0.45 0.26 0.38 0.40 7.57%

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