[UMS] YoY Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 59.56%
YoY- 42.52%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 54,791 53,836 54,588 49,168 47,273 41,997 39,559 5.57%
PBT 7,793 7,001 7,624 8,642 6,892 4,888 5,262 6.76%
Tax -2,349 -2,233 -2,555 -2,366 -2,505 -2,102 -2,225 0.90%
NP 5,444 4,768 5,069 6,276 4,387 2,786 3,037 10.21%
-
NP to SH 5,389 4,741 5,030 6,218 4,363 2,724 3,037 10.02%
-
Tax Rate 30.14% 31.90% 33.51% 27.38% 36.35% 43.00% 42.28% -
Total Cost 49,347 49,068 49,519 42,892 42,886 39,211 36,522 5.14%
-
Net Worth 102,977 97,261 89,937 80,980 76,090 70,441 68,393 7.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 20 20 - - - - 586 -43.03%
Div Payout % 0.38% 0.43% - - - - 19.30% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 102,977 97,261 89,937 80,980 76,090 70,441 68,393 7.05%
NOSH 40,702 40,695 40,695 40,693 40,690 40,717 40,710 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.94% 8.86% 9.29% 12.76% 9.28% 6.63% 7.68% -
ROE 5.23% 4.87% 5.59% 7.68% 5.73% 3.87% 4.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 134.61 132.29 134.14 120.82 116.18 103.14 97.17 5.57%
EPS 13.24 11.65 12.36 15.28 10.72 6.69 7.46 10.02%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 1.44 -42.86%
NAPS 2.53 2.39 2.21 1.99 1.87 1.73 1.68 7.05%
Adjusted Per Share Value based on latest NOSH - 40,719
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 131.02 128.74 130.54 117.58 113.04 100.43 94.60 5.57%
EPS 12.89 11.34 12.03 14.87 10.43 6.51 7.26 10.03%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 1.40 -42.59%
NAPS 2.4625 2.3258 2.1507 1.9365 1.8196 1.6845 1.6355 7.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.19 0.75 0.74 0.83 0.71 0.84 0.87 -
P/RPS 0.88 0.57 0.55 0.69 0.61 0.81 0.90 -0.37%
P/EPS 8.99 6.44 5.99 5.43 6.62 12.56 11.66 -4.23%
EY 11.13 15.53 16.70 18.41 15.10 7.96 8.57 4.45%
DY 0.04 0.07 0.00 0.00 0.00 0.00 1.66 -46.24%
P/NAPS 0.47 0.31 0.33 0.42 0.38 0.49 0.52 -1.67%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 26/08/04 -
Price 1.30 1.06 0.80 0.87 0.72 0.80 0.81 -
P/RPS 0.97 0.80 0.60 0.72 0.62 0.78 0.83 2.63%
P/EPS 9.82 9.10 6.47 5.69 6.71 11.96 10.86 -1.66%
EY 10.18 10.99 15.45 17.56 14.89 8.36 9.21 1.68%
DY 0.04 0.05 0.00 0.00 0.00 0.00 1.78 -46.86%
P/NAPS 0.51 0.44 0.36 0.44 0.39 0.46 0.48 1.01%

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