[UMS] YoY TTM Result on 30-Jun-2005 [#3]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	73,346	65,727	62,737	56,454	50,713	44,866	45,930	8.10%
YoY %	11.59%	4.77%	11.13%	11.32%	13.03%	-2.32%	-	-
Horiz. %	159.69%	143.10%	136.59%	122.91%	110.41%	97.68%	100.00%	-
PBT	9,513	9,471	8,753	6,486	6,836	5,687	6,627	6.20%
YoY %	0.44%	8.20%	34.95%	-5.12%	20.20%	-14.18%	-	-
Horiz. %	143.55%	142.92%	132.08%	97.87%	103.15%	85.82%	100.00%	-
Tax	-2,962	-3,287	-2,826	-1,868	-2,893	-1,896	-2,034	6.45%
YoY %	9.89%	-16.31%	-51.28%	35.43%	-52.58%	6.78%	-	-
Horiz. %	145.62%	161.60%	138.94%	91.84%	142.23%	93.22%	100.00%	-
NP	6,551	6,184	5,927	4,618	3,943	3,791	4,593	6.09%
YoY %	5.93%	4.34%	28.35%	17.12%	4.01%	-17.46%	-	-
Horiz. %	142.63%	134.64%	129.04%	100.54%	85.85%	82.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,490	6,104	5,904	4,587	3,943	3,791	4,593	5.92%
YoY %	6.32%	3.39%	28.71%	16.33%	4.01%	-17.46%	-	-
Horiz. %	141.30%	132.90%	128.54%	99.87%	85.85%	82.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.14%	34.71%	32.29%	28.80%	42.32%	33.34%	30.69%	-
YoY %	-10.29%	7.49%	12.12%	-31.95%	26.93%	8.63%	-	-
Horiz. %	101.47%	113.10%	105.21%	93.84%	137.90%	108.63%	100.00%	-
Total Cost	66,795	59,543	56,810	51,836	46,770	41,075	41,337	8.31%
YoY %	12.18%	4.81%	9.60%	10.83%	13.86%	-0.63%	-	-
Horiz. %	161.59%	144.04%	137.43%	125.40%	113.14%	99.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,990	81,031	76,149	70,342	68,438	64,601	61,641	6.50%
YoY %	11.06%	6.41%	8.26%	2.78%	5.94%	4.80%	-	-
Horiz. %	145.99%	131.46%	123.54%	114.12%	111.03%	104.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	2,053	2,065	2,034	-	1,171	585	-	-
YoY %	-0.58%	1.52%	0.00%	-	100.17%	0.00%	-	-
Horiz. %	350.94%	352.99%	347.69%	-	200.17%	100.00%	-	-
Div Payout %	31.64%	33.83%	34.46%	-	29.70%	15.43%	-	-
YoY %	-6.47%	-1.83%	0.00%	-	92.48%	0.00%	-	-
Horiz. %	205.06%	219.25%	223.33%	-	192.48%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	89,990	81,031	76,149	70,342	68,438	64,601	61,641	6.50%
YoY %	11.06%	6.41%	8.26%	2.78%	5.94%	4.80%	-	-
Horiz. %	145.99%	131.46%	123.54%	114.12%	111.03%	104.80%	100.00%	-
NOSH	40,719	40,719	40,721	40,660	40,737	40,630	40,553	0.06%
YoY %	0.00%	-0.00%	0.15%	-0.19%	0.26%	0.19%	-	-
Horiz. %	100.41%	100.41%	100.41%	100.26%	100.45%	100.19%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.93%	9.41%	9.45%	8.18%	7.78%	8.45%	10.00%	-
YoY %	-5.10%	-0.42%	15.53%	5.14%	-7.93%	-15.50%	-	-
Horiz. %	89.30%	94.10%	94.50%	81.80%	77.80%	84.50%	100.00%	-
ROE	7.21%	7.53%	7.75%	6.52%	5.76%	5.87%	7.45%	-
YoY %	-4.25%	-2.84%	18.87%	13.19%	-1.87%	-21.21%	-	-
Horiz. %	96.78%	101.07%	104.03%	87.52%	77.32%	78.79%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	180.12	161.41	154.06	138.84	124.49	110.43	113.26	8.03%
YoY %	11.59%	4.77%	10.96%	11.53%	12.73%	-2.50%	-	-
Horiz. %	159.03%	142.51%	136.02%	122.59%	109.92%	97.50%	100.00%	-
EPS	15.94	14.99	14.50	11.28	9.68	9.33	11.33	5.84%
YoY %	6.34%	3.38%	28.55%	16.53%	3.75%	-17.65%	-	-
Horiz. %	140.69%	132.30%	127.98%	99.56%	85.44%	82.35%	100.00%	-
DPS	5.04	5.00	5.00	0.00	2.88	1.44	0.00	-
YoY %	0.80%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	350.00%	347.22%	347.22%	0.00%	200.00%	100.00%	-	-
NAPS	2.21	1.99	1.87	1.73	1.68	1.59	1.52	6.43%
YoY %	11.06%	6.42%	8.09%	2.98%	5.66%	4.61%	-	-
Horiz. %	145.39%	130.92%	123.03%	113.82%	110.53%	104.61%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 40,660
RPS	180.26	161.53	154.18	138.74	124.63	110.26	112.88	8.10%
YoY %	11.60%	4.77%	11.13%	11.32%	13.03%	-2.32%	-	-
Horiz. %	159.69%	143.10%	136.59%	122.91%	110.41%	97.68%	100.00%	-
EPS	15.95	15.00	14.51	11.27	9.69	9.32	11.29	5.92%
YoY %	6.33%	3.38%	28.75%	16.31%	3.97%	-17.45%	-	-
Horiz. %	141.28%	132.86%	128.52%	99.82%	85.83%	82.55%	100.00%	-
DPS	5.05	5.08	5.00	0.00	2.88	1.44	0.00	-
YoY %	-0.59%	1.60%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	350.69%	352.78%	347.22%	0.00%	200.00%	100.00%	-	-
NAPS	2.2116	1.9914	1.8715	1.7287	1.6819	1.5877	1.5149	6.50%
YoY %	11.06%	6.41%	8.26%	2.78%	5.93%	4.81%	-	-
Horiz. %	145.99%	131.45%	123.54%	114.11%	111.02%	104.81%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.74	0.83	0.71	0.84	0.87	0.96	1.06	-
P/RPS	0.41	0.51	0.46	0.61	0.70	0.87	0.94	-12.90%
YoY %	-19.61%	10.87%	-24.59%	-12.86%	-19.54%	-7.45%	-	-
Horiz. %	43.62%	54.26%	48.94%	64.89%	74.47%	92.55%	100.00%	-
P/EPS	4.64	5.54	4.90	7.45	8.99	10.29	9.36	-11.02%
YoY %	-16.25%	13.06%	-34.23%	-17.13%	-12.63%	9.94%	-	-
Horiz. %	49.57%	59.19%	52.35%	79.59%	96.05%	109.94%	100.00%	-
EY	21.54	18.06	20.42	13.43	11.13	9.72	10.68	12.39%
YoY %	19.27%	-11.56%	52.05%	20.66%	14.51%	-8.99%	-	-
Horiz. %	201.69%	169.10%	191.20%	125.75%	104.21%	91.01%	100.00%	-
DY	6.81	6.02	7.04	0.00	3.31	1.50	0.00	-
YoY %	13.12%	-14.49%	0.00%	0.00%	120.67%	0.00%	-	-
Horiz. %	454.00%	401.33%	469.33%	0.00%	220.67%	100.00%	-	-
P/NAPS	0.33	0.42	0.38	0.49	0.52	0.60	0.70	-11.76%
YoY %	-21.43%	10.53%	-22.45%	-5.77%	-13.33%	-14.29%	-	-
Horiz. %	47.14%	60.00%	54.29%	70.00%	74.29%	85.71%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	23/08/07	14/09/06	22/08/05	26/08/04	26/08/03	28/08/02	-
Price	0.80	0.87	0.72	0.80	0.81	1.04	1.01	-
P/RPS	0.44	0.54	0.47	0.58	0.65	0.94	0.89	-11.06%
YoY %	-18.52%	14.89%	-18.97%	-10.77%	-30.85%	5.62%	-	-
Horiz. %	49.44%	60.67%	52.81%	65.17%	73.03%	105.62%	100.00%	-
P/EPS	5.02	5.80	4.97	7.09	8.37	11.15	8.92	-9.12%
YoY %	-13.45%	16.70%	-29.90%	-15.29%	-24.93%	25.00%	-	-
Horiz. %	56.28%	65.02%	55.72%	79.48%	93.83%	125.00%	100.00%	-
EY	19.92	17.23	20.14	14.10	11.95	8.97	11.21	10.04%
YoY %	15.61%	-14.45%	42.84%	17.99%	33.22%	-19.98%	-	-
Horiz. %	177.70%	153.70%	179.66%	125.78%	106.60%	80.02%	100.00%	-
DY	6.30	5.75	6.94	0.00	3.56	1.38	0.00	-
YoY %	9.57%	-17.15%	0.00%	0.00%	157.97%	0.00%	-	-
Horiz. %	456.52%	416.67%	502.90%	0.00%	257.97%	100.00%	-	-
P/NAPS	0.36	0.44	0.39	0.46	0.48	0.65	0.66	-9.60%
YoY %	-18.18%	12.82%	-15.22%	-4.17%	-26.15%	-1.52%	-	-
Horiz. %	54.55%	66.67%	59.09%	69.70%	72.73%	98.48%	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