[UMS] YoY Cumulative Quarter Result on 30-Jun-2006 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 56.83%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 53,836 54,588 49,168 47,273 41,997 39,559 32,856 8.57%
PBT 7,001 7,624 8,642 6,892 4,888 5,262 3,947 10.01%
Tax -2,233 -2,555 -2,366 -2,505 -2,102 -2,225 -1,482 7.06%
NP 4,768 5,069 6,276 4,387 2,786 3,037 2,465 11.61%
-
NP to SH 4,741 5,030 6,218 4,363 2,724 3,037 2,465 11.50%
-
Tax Rate 31.90% 33.51% 27.38% 36.35% 43.00% 42.28% 37.55% -
Total Cost 49,068 49,519 42,892 42,886 39,211 36,522 30,391 8.30%
-
Net Worth 97,261 89,937 80,980 76,090 70,441 68,393 64,569 7.05%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 20 - - - - 586 584 -42.98%
Div Payout % 0.43% - - - - 19.30% 23.72% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 97,261 89,937 80,980 76,090 70,441 68,393 64,569 7.05%
NOSH 40,695 40,695 40,693 40,690 40,717 40,710 40,609 0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.86% 9.29% 12.76% 9.28% 6.63% 7.68% 7.50% -
ROE 4.87% 5.59% 7.68% 5.73% 3.87% 4.44% 3.82% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 132.29 134.14 120.82 116.18 103.14 97.17 80.91 8.53%
EPS 11.65 12.36 15.28 10.72 6.69 7.46 6.07 11.46%
DPS 0.05 0.00 0.00 0.00 0.00 1.44 1.44 -42.85%
NAPS 2.39 2.21 1.99 1.87 1.73 1.68 1.59 7.02%
Adjusted Per Share Value based on latest NOSH - 40,721
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 128.74 130.54 117.58 113.04 100.43 94.60 78.57 8.57%
EPS 11.34 12.03 14.87 10.43 6.51 7.26 5.89 11.52%
DPS 0.05 0.00 0.00 0.00 0.00 1.40 1.40 -42.58%
NAPS 2.3258 2.1507 1.9365 1.8196 1.6845 1.6355 1.544 7.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 0.74 0.83 0.71 0.84 0.87 0.96 -
P/RPS 0.57 0.55 0.69 0.61 0.81 0.90 1.19 -11.53%
P/EPS 6.44 5.99 5.43 6.62 12.56 11.66 15.82 -13.89%
EY 15.53 16.70 18.41 15.10 7.96 8.57 6.32 16.14%
DY 0.07 0.00 0.00 0.00 0.00 1.66 1.50 -39.96%
P/NAPS 0.31 0.33 0.42 0.38 0.49 0.52 0.60 -10.41%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 26/08/04 26/08/03 -
Price 1.06 0.80 0.87 0.72 0.80 0.81 1.04 -
P/RPS 0.80 0.60 0.72 0.62 0.78 0.83 1.29 -7.64%
P/EPS 9.10 6.47 5.69 6.71 11.96 10.86 17.13 -9.99%
EY 10.99 15.45 17.56 14.89 8.36 9.21 5.84 11.10%
DY 0.05 0.00 0.00 0.00 0.00 1.78 1.38 -42.44%
P/NAPS 0.44 0.36 0.44 0.39 0.46 0.48 0.65 -6.29%

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