[UMS] YoY Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -79.27%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 21,326 20,212 19,271 17,845 17,245 16,230 16,417 4.45%
PBT 3,836 3,498 3,150 2,416 2,385 2,021 2,253 9.27%
Tax -1,014 -944 -809 -623 -693 -826 -878 2.42%
NP 2,822 2,554 2,341 1,793 1,692 1,195 1,375 12.72%
-
NP to SH 2,815 2,533 2,315 1,780 1,686 1,180 1,371 12.73%
-
Tax Rate 26.43% 26.99% 25.68% 25.79% 29.06% 40.87% 38.97% -
Total Cost 18,504 17,658 16,930 16,052 15,553 15,035 15,042 3.51%
-
Net Worth 117,187 108,557 101,713 96,128 88,372 77,310 75,262 7.65%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 117,187 108,557 101,713 96,128 88,372 77,310 75,262 7.65%
NOSH 40,690 40,658 40,685 40,732 40,724 40,689 40,682 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.23% 12.64% 12.15% 10.05% 9.81% 7.36% 8.38% -
ROE 2.40% 2.33% 2.28% 1.85% 1.91% 1.53% 1.82% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 52.41 49.71 47.37 43.81 42.35 39.89 40.35 4.45%
EPS 6.92 6.23 5.69 4.37 4.14 2.90 3.37 12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.67 2.50 2.36 2.17 1.90 1.85 7.65%
Adjusted Per Share Value based on latest NOSH - 40,732
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 51.00 48.33 46.08 42.67 41.24 38.81 39.26 4.45%
EPS 6.73 6.06 5.54 4.26 4.03 2.82 3.28 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8023 2.5959 2.4323 2.2987 2.1133 1.8487 1.7998 7.65%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.86 1.65 1.13 0.66 0.81 0.73 0.70 -
P/RPS 3.55 3.32 2.39 1.51 1.91 1.83 1.73 12.72%
P/EPS 26.89 26.48 19.86 15.10 19.57 25.17 20.77 4.39%
EY 3.72 3.78 5.04 6.62 5.11 3.97 4.81 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.45 0.28 0.37 0.38 0.38 9.35%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 27/02/07 24/02/06 -
Price 1.86 1.68 1.27 0.82 0.75 0.83 0.77 -
P/RPS 3.55 3.38 2.68 1.87 1.77 2.08 1.91 10.87%
P/EPS 26.89 26.97 22.32 18.76 18.12 28.62 22.85 2.74%
EY 3.72 3.71 4.48 5.33 5.52 3.49 4.38 -2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.51 0.35 0.35 0.44 0.42 7.54%

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