[UMS] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -12.52%
YoY- 79.76%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 64,886 61,316 53,726 50,594 41,454 45,030 57,816 1.94%
PBT 11,658 8,936 5,924 4,862 3,564 5,876 6,160 11.21%
Tax -3,808 -3,346 -2,200 -1,328 -1,598 -2,016 -1,904 12.24%
NP 7,850 5,590 3,724 3,534 1,966 3,860 4,256 10.73%
-
NP to SH 7,794 5,564 3,724 3,534 1,966 3,860 4,256 10.60%
-
Tax Rate 32.66% 37.44% 37.14% 27.31% 44.84% 34.31% 30.91% -
Total Cost 57,036 55,726 50,002 47,060 39,488 41,170 53,560 1.05%
-
Net Worth 80,136 76,057 72,365 67,585 63,773 59,910 54,635 6.58%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 80,136 76,057 72,365 67,585 63,773 59,910 54,635 6.58%
NOSH 40,678 40,672 40,655 40,714 40,619 40,208 19,795 12.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.10% 9.12% 6.93% 6.99% 4.74% 8.57% 7.36% -
ROE 9.73% 7.32% 5.15% 5.23% 3.08% 6.44% 7.79% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 159.51 150.76 132.15 124.27 102.05 111.99 292.07 -9.58%
EPS 19.16 13.68 9.16 8.68 4.84 9.60 21.50 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.87 1.78 1.66 1.57 1.49 2.76 -5.46%
Adjusted Per Share Value based on latest NOSH - 40,698
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 159.46 150.69 132.04 124.34 101.88 110.67 142.09 1.93%
EPS 19.15 13.67 9.15 8.69 4.83 9.49 10.46 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9694 1.8692 1.7785 1.661 1.5673 1.4724 1.3427 6.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.84 0.95 1.02 0.84 1.24 1.00 -
P/RPS 0.50 0.56 0.72 0.82 0.82 1.11 0.34 6.63%
P/EPS 4.18 6.14 10.37 11.75 17.36 12.92 4.65 -1.75%
EY 23.95 16.29 9.64 8.51 5.76 7.74 21.50 1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.53 0.61 0.54 0.83 0.36 2.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 26/05/04 29/05/03 28/05/02 29/05/01 -
Price 0.72 0.71 0.79 0.83 0.85 1.15 0.97 -
P/RPS 0.45 0.47 0.60 0.67 0.83 1.03 0.33 5.30%
P/EPS 3.76 5.19 8.62 9.56 17.56 11.98 4.51 -2.98%
EY 26.61 19.27 11.59 10.46 5.69 8.35 22.16 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.44 0.50 0.54 0.77 0.35 0.93%

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