[UMS] YoY Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -72.22%
YoY- -13.93%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 19,271 17,845 17,245 16,230 16,417 13,327 12,481 7.50%
PBT 3,150 2,416 2,385 2,021 2,253 2,059 1,206 17.33%
Tax -809 -623 -693 -826 -878 -954 -196 26.62%
NP 2,341 1,793 1,692 1,195 1,375 1,105 1,010 15.02%
-
NP to SH 2,315 1,780 1,686 1,180 1,371 1,105 1,010 14.81%
-
Tax Rate 25.68% 25.79% 29.06% 40.87% 38.97% 46.33% 16.25% -
Total Cost 16,930 16,052 15,553 15,035 15,042 12,222 11,471 6.69%
-
Net Worth 101,713 96,128 88,372 77,310 75,262 71,499 66,790 7.25%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 101,713 96,128 88,372 77,310 75,262 71,499 66,790 7.25%
NOSH 40,685 40,732 40,724 40,689 40,682 40,624 40,725 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.15% 10.05% 9.81% 7.36% 8.38% 8.29% 8.09% -
ROE 2.28% 1.85% 1.91% 1.53% 1.82% 1.55% 1.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.37 43.81 42.35 39.89 40.35 32.80 30.65 7.51%
EPS 5.69 4.37 4.14 2.90 3.37 2.72 2.48 14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.36 2.17 1.90 1.85 1.76 1.64 7.27%
Adjusted Per Share Value based on latest NOSH - 40,689
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 46.08 42.67 41.24 38.81 39.26 31.87 29.85 7.49%
EPS 5.54 4.26 4.03 2.82 3.28 2.64 2.42 14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4323 2.2987 2.1133 1.8487 1.7998 1.7098 1.5972 7.25%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.13 0.66 0.81 0.73 0.70 0.83 1.00 -
P/RPS 2.39 1.51 1.91 1.83 1.73 2.53 3.26 -5.03%
P/EPS 19.86 15.10 19.57 25.17 20.77 30.51 40.32 -11.12%
EY 5.04 6.62 5.11 3.97 4.81 3.28 2.48 12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.28 0.37 0.38 0.38 0.47 0.61 -4.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 29/02/08 27/02/07 24/02/06 24/02/05 24/02/04 -
Price 1.27 0.82 0.75 0.83 0.77 0.89 1.00 -
P/RPS 2.68 1.87 1.77 2.08 1.91 2.71 3.26 -3.20%
P/EPS 22.32 18.76 18.12 28.62 22.85 32.72 40.32 -9.37%
EY 4.48 5.33 5.52 3.49 4.38 3.06 2.48 10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.35 0.44 0.42 0.51 0.61 -2.93%

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