[UMS] YoY Quarter Result on 30-Sep-2005 [#4]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Quarter Result
Revenue	20,955	18,758	16,559	15,464	14,457	11,154	12,009	9.71%
YoY %	11.71%	13.28%	7.08%	6.97%	29.61%	-7.12%	-	-
Horiz. %	174.49%	156.20%	137.89%	128.77%	120.38%	92.88%	100.00%	-
PBT	3,649	1,889	829	1,861	1,683	2,122	1,961	10.89%
YoY %	93.17%	127.86%	-55.45%	10.58%	-20.69%	8.21%	-	-
Horiz. %	186.08%	96.33%	42.27%	94.90%	85.82%	108.21%	100.00%	-
Tax	-84	-407	-921	-320	180	-1,217	-636	-28.61%
YoY %	79.36%	55.81%	-187.81%	-277.78%	114.79%	-91.35%	-	-
Horiz. %	13.21%	63.99%	144.81%	50.31%	-28.30%	191.35%	100.00%	-
NP	3,565	1,482	-92	1,541	1,863	905	1,325	17.91%
YoY %	140.55%	1,710.87%	-105.97%	-17.28%	105.86%	-31.70%	-	-
Horiz. %	269.06%	111.85%	-6.94%	116.30%	140.60%	68.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,571	1,475	-114	1,542	1,863	905	1,325	17.94%
YoY %	142.10%	1,393.86%	-107.39%	-17.23%	105.86%	-31.70%	-	-
Horiz. %	269.51%	111.32%	-8.60%	116.38%	140.60%	68.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.30%	21.55%	111.10%	17.20%	-10.70%	57.35%	32.43%	-
YoY %	-89.33%	-80.60%	545.93%	260.75%	-118.66%	76.84%	-	-
Horiz. %	7.09%	66.45%	342.58%	53.04%	-32.99%	176.84%	100.00%	-
Total Cost	17,390	17,276	16,651	13,923	12,594	10,249	10,684	8.44%
YoY %	0.66%	3.75%	19.59%	10.55%	22.88%	-4.07%	-	-
Horiz. %	162.77%	161.70%	155.85%	130.32%	117.88%	95.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,952	82,714	77,239	72,421	69,964	65,744	62,998	6.88%
YoY %	13.59%	7.09%	6.65%	3.51%	6.42%	4.36%	-	-
Horiz. %	149.13%	131.30%	122.61%	114.96%	111.06%	104.36%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	2,440	2,037	2,065	2,034	585	-	-	-
YoY %	19.78%	-1.36%	1.52%	247.69%	0.00%	-	-	-
Horiz. %	417.09%	348.21%	352.99%	347.69%	100.00%	-	-	-
Div Payout %	68.34%	138.12%	0.00%	131.93%	31.44%	-	-	-
YoY %	-50.52%	0.00%	0.00%	319.62%	0.00%	-	-	-
Horiz. %	217.37%	439.31%	0.00%	419.62%	100.00%	-	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	93,952	82,714	77,239	72,421	69,964	65,744	62,998	6.88%
YoY %	13.59%	7.09%	6.65%	3.51%	6.42%	4.36%	-	-
Horiz. %	149.13%	131.30%	122.61%	114.96%	111.06%	104.36%	100.00%	-
NOSH	40,671	40,745	41,304	40,686	40,676	40,582	40,644	0.01%
YoY %	-0.18%	-1.35%	1.52%	0.02%	0.23%	-0.15%	-	-
Horiz. %	100.07%	100.25%	101.62%	100.10%	100.08%	99.85%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	17.01%	7.90%	-0.56%	9.97%	12.89%	8.11%	11.03%	-
YoY %	115.32%	1,510.71%	-105.62%	-22.65%	58.94%	-26.47%	-	-
Horiz. %	154.22%	71.62%	-5.08%	90.39%	116.86%	73.53%	100.00%	-
ROE	3.80%	1.78%	-0.15%	2.13%	2.66%	1.38%	2.10%	-
YoY %	113.48%	1,286.67%	-107.04%	-19.92%	92.75%	-34.29%	-	-
Horiz. %	180.95%	84.76%	-7.14%	101.43%	126.67%	65.71%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	51.52	46.04	40.09	38.01	35.54	27.48	29.55	9.69%
YoY %	11.90%	14.84%	5.47%	6.95%	29.33%	-7.01%	-	-
Horiz. %	174.35%	155.80%	135.67%	128.63%	120.27%	92.99%	100.00%	-
EPS	8.78	3.62	-0.28	3.79	4.58	2.23	3.26	17.93%
YoY %	142.54%	1,392.86%	-107.39%	-17.25%	105.38%	-31.60%	-	-
Horiz. %	269.33%	111.04%	-8.59%	116.26%	140.49%	68.40%	100.00%	-
DPS	6.00	5.00	5.00	5.00	1.44	0.00	0.00	-
YoY %	20.00%	0.00%	0.00%	247.22%	0.00%	0.00%	-	-
Horiz. %	416.67%	347.22%	347.22%	347.22%	100.00%	-	-	-
NAPS	2.31	2.03	1.87	1.78	1.72	1.62	1.55	6.86%
YoY %	13.79%	8.56%	5.06%	3.49%	6.17%	4.52%	-	-
Horiz. %	149.03%	130.97%	120.65%	114.84%	110.97%	104.52%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 40,686
RPS	51.50	46.10	40.70	38.00	35.53	27.41	29.51	9.71%
YoY %	11.71%	13.27%	7.11%	6.95%	29.62%	-7.12%	-	-
Horiz. %	174.52%	156.22%	137.92%	128.77%	120.40%	92.88%	100.00%	-
EPS	8.78	3.62	-0.28	3.79	4.58	2.22	3.26	17.93%
YoY %	142.54%	1,392.86%	-107.39%	-17.25%	106.31%	-31.90%	-	-
Horiz. %	269.33%	111.04%	-8.59%	116.26%	140.49%	68.10%	100.00%	-
DPS	6.00	5.01	5.08	5.00	1.44	0.00	0.00	-
YoY %	19.76%	-1.38%	1.60%	247.22%	0.00%	0.00%	-	-
Horiz. %	416.67%	347.92%	352.78%	347.22%	100.00%	-	-	-
NAPS	2.309	2.0328	1.8982	1.7798	1.7194	1.6157	1.5483	6.88%
YoY %	13.59%	7.09%	6.65%	3.51%	6.42%	4.35%	-	-
Horiz. %	149.13%	131.29%	122.60%	114.95%	111.05%	104.35%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.88	0.84	0.72	0.75	0.83	0.95	0.84	-
P/RPS	1.71	1.82	1.80	1.97	2.34	3.46	2.84	-8.10%
YoY %	-6.04%	1.11%	-8.63%	-15.81%	-32.37%	21.83%	-	-
Horiz. %	60.21%	64.08%	63.38%	69.37%	82.39%	121.83%	100.00%	-
P/EPS	10.02	23.20	-260.87	19.79	18.12	42.60	25.77	-14.55%
YoY %	-56.81%	108.89%	-1,418.19%	9.22%	-57.46%	65.31%	-	-
Horiz. %	38.88%	90.03%	-1,012.30%	76.79%	70.31%	165.31%	100.00%	-
EY	9.98	4.31	-0.38	5.05	5.52	2.35	3.88	17.03%
YoY %	131.55%	1,234.21%	-107.52%	-8.51%	134.89%	-39.43%	-	-
Horiz. %	257.22%	111.08%	-9.79%	130.15%	142.27%	60.57%	100.00%	-
DY	6.82	5.95	6.94	6.67	1.73	0.00	0.00	-
YoY %	14.62%	-14.27%	4.05%	285.55%	0.00%	0.00%	-	-
Horiz. %	394.22%	343.93%	401.16%	385.55%	100.00%	-	-	-
P/NAPS	0.38	0.41	0.39	0.42	0.48	0.59	0.54	-5.68%
YoY %	-7.32%	5.13%	-7.14%	-12.50%	-18.64%	9.26%	-	-
Horiz. %	70.37%	75.93%	72.22%	77.78%	88.89%	109.26%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	29/11/07	30/11/06	29/11/05	25/11/04	28/11/03	28/11/02	-
Price	0.60	0.81	0.75	0.73	0.84	1.02	1.10	-
P/RPS	1.16	1.76	1.87	1.92	2.36	3.71	3.72	-17.63%
YoY %	-34.09%	-5.88%	-2.60%	-18.64%	-36.39%	-0.27%	-	-
Horiz. %	31.18%	47.31%	50.27%	51.61%	63.44%	99.73%	100.00%	-
P/EPS	6.83	22.38	-271.74	19.26	18.34	45.74	33.74	-23.35%
YoY %	-69.48%	108.24%	-1,510.90%	5.02%	-59.90%	35.57%	-	-
Horiz. %	20.24%	66.33%	-805.39%	57.08%	54.36%	135.57%	100.00%	-
EY	14.63	4.47	-0.37	5.19	5.45	2.19	2.96	30.48%
YoY %	227.29%	1,308.11%	-107.13%	-4.77%	148.86%	-26.01%	-	-
Horiz. %	494.26%	151.01%	-12.50%	175.34%	184.12%	73.99%	100.00%	-
DY	10.00	6.17	6.67	6.85	1.71	0.00	0.00	-
YoY %	62.07%	-7.50%	-2.63%	300.58%	0.00%	0.00%	-	-
Horiz. %	584.80%	360.82%	390.06%	400.58%	100.00%	-	-	-
P/NAPS	0.26	0.40	0.40	0.41	0.49	0.63	0.71	-15.40%
YoY %	-35.00%	0.00%	-2.44%	-16.33%	-22.22%	-11.27%	-	-
Horiz. %	36.62%	56.34%	56.34%	57.75%	69.01%	88.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos