[UMS] YoY Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 102.92%
YoY- 49.41%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 35,119 35,094 32,443 30,658 26,863 25,297 20,727 9.17%
PBT 4,562 4,558 5,829 4,468 2,962 2,431 1,782 16.94%
Tax -1,403 -1,663 -1,904 -1,673 -1,100 -664 -799 9.82%
NP 3,159 2,895 3,925 2,795 1,862 1,767 983 21.45%
-
NP to SH 3,146 2,865 3,897 2,782 1,862 1,767 983 21.37%
-
Tax Rate 30.75% 36.49% 32.66% 37.44% 37.14% 27.31% 44.84% -
Total Cost 31,960 32,199 28,518 27,863 25,001 23,530 19,744 8.35%
-
Net Worth 97,269 89,124 80,136 76,057 72,365 67,585 63,773 7.28%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 97,269 89,124 80,136 76,057 72,365 67,585 63,773 7.28%
NOSH 40,698 40,696 40,678 40,672 40,655 40,714 40,619 0.03%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.00% 8.25% 12.10% 9.12% 6.93% 6.99% 4.74% -
ROE 3.23% 3.21% 4.86% 3.66% 2.57% 2.61% 1.54% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 86.29 86.23 79.75 75.38 66.08 62.13 51.03 9.14%
EPS 7.73 7.04 9.58 6.84 4.58 4.34 2.42 21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.19 1.97 1.87 1.78 1.66 1.57 7.24%
Adjusted Per Share Value based on latest NOSH - 40,662
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 83.98 83.92 77.58 73.31 64.24 60.49 49.56 9.17%
EPS 7.52 6.85 9.32 6.65 4.45 4.23 2.35 21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.326 2.1312 1.9163 1.8188 1.7305 1.6162 1.525 7.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.79 0.80 0.80 0.84 0.95 1.02 0.84 -
P/RPS 0.92 0.93 1.00 1.11 1.44 1.64 1.65 -9.26%
P/EPS 10.22 11.36 8.35 12.28 20.74 23.50 34.71 -18.42%
EY 9.78 8.80 11.97 8.14 4.82 4.25 2.88 22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.41 0.45 0.53 0.61 0.54 -7.87%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 27/05/08 29/05/07 25/05/06 26/05/05 26/05/04 29/05/03 -
Price 0.70 0.80 0.72 0.71 0.79 0.83 0.85 -
P/RPS 0.81 0.93 0.90 0.94 1.20 1.34 1.67 -11.35%
P/EPS 9.06 11.36 7.52 10.38 17.25 19.12 35.12 -20.19%
EY 11.04 8.80 13.31 9.63 5.80 5.23 2.85 25.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.37 0.38 0.44 0.50 0.54 -9.83%

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