[UMS] YoY Quarter Result on 31-Mar-2004 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -25.05%
YoY- 33.04%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 16,213 14,241 13,535 12,816 11,689 11,244 14,161 2.27%
PBT 3,808 2,215 1,088 1,226 1,002 1,520 1,422 17.83%
Tax -1,078 -795 -331 -469 -433 -443 -379 19.02%
NP 2,730 1,420 757 757 569 1,077 1,043 17.38%
-
NP to SH 2,717 1,411 757 757 569 1,077 1,043 17.29%
-
Tax Rate 28.31% 35.89% 30.42% 38.25% 43.21% 29.14% 26.65% -
Total Cost 13,483 12,821 12,778 12,059 11,120 10,167 13,118 0.45%
-
Net Worth 80,127 76,039 72,444 67,560 63,809 59,877 54,623 6.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 80,127 76,039 72,444 67,560 63,809 59,877 54,623 6.59%
NOSH 40,673 40,662 40,698 40,698 40,642 40,186 19,791 12.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.84% 9.97% 5.59% 5.91% 4.87% 9.58% 7.37% -
ROE 3.39% 1.86% 1.04% 1.12% 0.89% 1.80% 1.91% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.86 35.02 33.26 31.49 28.76 27.98 71.55 -9.28%
EPS 6.68 3.47 1.86 1.86 1.40 2.68 5.27 4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.87 1.78 1.66 1.57 1.49 2.76 -5.46%
Adjusted Per Share Value based on latest NOSH - 40,698
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.77 34.05 32.37 30.65 27.95 26.89 33.86 2.28%
EPS 6.50 3.37 1.81 1.81 1.36 2.58 2.49 17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9161 1.8183 1.7324 1.6156 1.5259 1.4319 1.3062 6.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.84 0.95 1.02 0.84 1.24 1.00 -
P/RPS 2.01 2.40 2.86 3.24 2.92 4.43 1.40 6.21%
P/EPS 11.98 24.21 51.08 54.84 60.00 46.27 18.98 -7.37%
EY 8.35 4.13 1.96 1.82 1.67 2.16 5.27 7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.53 0.61 0.54 0.83 0.36 2.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 26/05/04 29/05/03 28/05/02 29/05/01 -
Price 0.72 0.71 0.79 0.83 0.85 1.15 0.97 -
P/RPS 1.81 2.03 2.38 2.64 2.96 4.11 1.36 4.87%
P/EPS 10.78 20.46 42.47 44.62 60.71 42.91 18.41 -8.53%
EY 9.28 4.89 2.35 2.24 1.65 2.33 5.43 9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.44 0.50 0.54 0.77 0.35 0.93%

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