[UMS] YoY Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 71.87%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 49,168 47,273 41,997 39,559 32,856 33,206 41,625 2.81%
PBT 8,642 6,892 4,888 5,262 3,947 4,946 5,552 7.64%
Tax -2,366 -2,505 -2,102 -2,225 -1,482 -1,625 -1,600 6.73%
NP 6,276 4,387 2,786 3,037 2,465 3,321 3,952 8.00%
-
NP to SH 6,218 4,363 2,724 3,037 2,465 3,321 3,952 7.84%
-
Tax Rate 27.38% 36.35% 43.00% 42.28% 37.55% 32.85% 28.82% -
Total Cost 42,892 42,886 39,211 36,522 30,391 29,885 37,673 2.18%
-
Net Worth 80,980 76,090 70,441 68,393 64,569 61,710 56,230 6.26%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 586 584 - - -
Div Payout % - - - 19.30% 23.72% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 80,980 76,090 70,441 68,393 64,569 61,710 56,230 6.26%
NOSH 40,693 40,690 40,717 40,710 40,609 40,599 39,599 0.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.76% 9.28% 6.63% 7.68% 7.50% 10.00% 9.49% -
ROE 7.68% 5.73% 3.87% 4.44% 3.82% 5.38% 7.03% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 120.82 116.18 103.14 97.17 80.91 81.79 105.12 2.34%
EPS 15.28 10.72 6.69 7.46 6.07 8.18 9.98 7.35%
DPS 0.00 0.00 0.00 1.44 1.44 0.00 0.00 -
NAPS 1.99 1.87 1.73 1.68 1.59 1.52 1.42 5.78%
Adjusted Per Share Value based on latest NOSH - 40,737
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 117.58 113.04 100.43 94.60 78.57 79.41 99.54 2.81%
EPS 14.87 10.43 6.51 7.26 5.89 7.94 9.45 7.84%
DPS 0.00 0.00 0.00 1.40 1.40 0.00 0.00 -
NAPS 1.9365 1.8196 1.6845 1.6355 1.544 1.4757 1.3447 6.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.83 0.71 0.84 0.87 0.96 1.06 0.95 -
P/RPS 0.69 0.61 0.81 0.90 1.19 1.30 0.90 -4.32%
P/EPS 5.43 6.62 12.56 11.66 15.82 12.96 9.52 -8.92%
EY 18.41 15.10 7.96 8.57 6.32 7.72 10.51 9.78%
DY 0.00 0.00 0.00 1.66 1.50 0.00 0.00 -
P/NAPS 0.42 0.38 0.49 0.52 0.60 0.70 0.67 -7.48%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 14/09/06 22/08/05 26/08/04 26/08/03 28/08/02 29/08/01 -
Price 0.87 0.72 0.80 0.81 1.04 1.01 1.22 -
P/RPS 0.72 0.62 0.78 0.83 1.29 1.23 1.16 -7.63%
P/EPS 5.69 6.71 11.96 10.86 17.13 12.35 12.22 -11.95%
EY 17.56 14.89 8.36 9.21 5.84 8.10 8.18 13.57%
DY 0.00 0.00 0.00 1.78 1.38 0.00 0.00 -
P/NAPS 0.44 0.39 0.46 0.48 0.65 0.66 0.86 -10.56%

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