[UMS] YoY TTM Result on 30-Jun-2006 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 13.84%
YoY- 28.71%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 74,791 73,346 65,727 62,737 56,454 50,713 44,866 8.88%
PBT 10,650 9,513 9,471 8,753 6,486 6,836 5,687 11.01%
Tax -2,317 -2,962 -3,287 -2,826 -1,868 -2,893 -1,896 3.39%
NP 8,333 6,551 6,184 5,927 4,618 3,943 3,791 14.01%
-
NP to SH 8,312 6,490 6,104 5,904 4,587 3,943 3,791 13.96%
-
Tax Rate 21.76% 31.14% 34.71% 32.29% 28.80% 42.32% 33.34% -
Total Cost 66,458 66,795 59,543 56,810 51,836 46,770 41,075 8.34%
-
Net Worth 97,246 89,990 81,031 76,149 70,342 68,438 64,601 7.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,460 2,053 2,065 2,034 - 1,171 585 27.01%
Div Payout % 29.60% 31.64% 33.83% 34.46% - 29.70% 15.43% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 97,246 89,990 81,031 76,149 70,342 68,438 64,601 7.04%
NOSH 40,688 40,719 40,719 40,721 40,660 40,737 40,630 0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.14% 8.93% 9.41% 9.45% 8.18% 7.78% 8.45% -
ROE 8.55% 7.21% 7.53% 7.75% 6.52% 5.76% 5.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 183.81 180.12 161.41 154.06 138.84 124.49 110.43 8.85%
EPS 20.43 15.94 14.99 14.50 11.28 9.68 9.33 13.94%
DPS 6.05 5.04 5.00 5.00 0.00 2.88 1.44 27.00%
NAPS 2.39 2.21 1.99 1.87 1.73 1.68 1.59 7.02%
Adjusted Per Share Value based on latest NOSH - 40,721
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 183.81 180.26 161.53 154.18 138.74 124.63 110.26 8.88%
EPS 20.43 15.95 15.00 14.51 11.27 9.69 9.32 13.96%
DPS 6.05 5.05 5.08 5.00 0.00 2.88 1.44 27.00%
NAPS 2.3899 2.2116 1.9914 1.8715 1.7287 1.6819 1.5877 7.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 0.74 0.83 0.71 0.84 0.87 0.96 -
P/RPS 0.41 0.41 0.51 0.46 0.61 0.70 0.87 -11.77%
P/EPS 3.67 4.64 5.54 4.90 7.45 8.99 10.29 -15.77%
EY 27.24 21.54 18.06 20.42 13.43 11.13 9.72 18.71%
DY 8.07 6.81 6.02 7.04 0.00 3.31 1.50 32.33%
P/NAPS 0.31 0.33 0.42 0.38 0.49 0.52 0.60 -10.41%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 23/08/07 14/09/06 22/08/05 26/08/04 26/08/03 -
Price 1.06 0.80 0.87 0.72 0.80 0.81 1.04 -
P/RPS 0.58 0.44 0.54 0.47 0.58 0.65 0.94 -7.72%
P/EPS 5.19 5.02 5.80 4.97 7.09 8.37 11.15 -11.95%
EY 19.27 19.92 17.23 20.14 14.10 11.95 8.97 13.57%
DY 5.71 6.30 5.75 6.94 0.00 3.56 1.38 26.67%
P/NAPS 0.44 0.36 0.44 0.39 0.46 0.48 0.65 -6.29%

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