[UMS] YoY Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 76.74%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 40,508 38,657 36,283 35,119 35,094 32,443 30,658 4.74%
PBT 6,786 6,144 4,979 4,562 4,558 5,829 4,468 7.20%
Tax -2,090 -1,701 -1,488 -1,403 -1,663 -1,904 -1,673 3.77%
NP 4,696 4,443 3,491 3,159 2,895 3,925 2,795 9.02%
-
NP to SH 4,662 4,401 3,453 3,146 2,865 3,897 2,782 8.97%
-
Tax Rate 30.80% 27.69% 29.89% 30.75% 36.49% 32.66% 37.44% -
Total Cost 35,812 34,214 32,792 31,960 32,199 28,518 27,863 4.26%
-
Net Worth 118,814 110,635 102,898 97,269 89,124 80,136 76,057 7.71%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 118,814 110,635 102,898 97,269 89,124 80,136 76,057 7.71%
NOSH 40,690 40,674 40,671 40,698 40,696 40,678 40,672 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.59% 11.49% 9.62% 9.00% 8.25% 12.10% 9.12% -
ROE 3.92% 3.98% 3.36% 3.23% 3.21% 4.86% 3.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.55 95.04 89.21 86.29 86.23 79.75 75.38 4.73%
EPS 11.46 10.82 8.49 7.73 7.04 9.58 6.84 8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.72 2.53 2.39 2.19 1.97 1.87 7.70%
Adjusted Per Share Value based on latest NOSH - 40,654
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 96.87 92.44 86.76 83.98 83.92 77.58 73.31 4.74%
EPS 11.15 10.52 8.26 7.52 6.85 9.32 6.65 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8412 2.6456 2.4606 2.326 2.1312 1.9163 1.8188 7.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.85 1.75 1.39 0.79 0.80 0.80 0.84 -
P/RPS 1.86 1.84 1.56 0.92 0.93 1.00 1.11 8.97%
P/EPS 16.15 16.17 16.37 10.22 11.36 8.35 12.28 4.66%
EY 6.19 6.18 6.11 9.78 8.80 11.97 8.14 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.55 0.33 0.37 0.41 0.45 5.76%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 27/05/11 26/05/10 27/05/09 27/05/08 29/05/07 25/05/06 -
Price 1.69 1.61 1.22 0.70 0.80 0.72 0.71 -
P/RPS 1.70 1.69 1.37 0.81 0.93 0.90 0.94 10.36%
P/EPS 14.75 14.88 14.37 9.06 11.36 7.52 10.38 6.02%
EY 6.78 6.72 6.96 11.04 8.80 13.31 9.63 -5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.48 0.29 0.37 0.37 0.38 7.29%

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