[UMS] YoY TTM Result on 30-Jun-2010 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 4.68%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 85,799 82,196 77,761 69,840 74,791 73,346 65,727 4.53%
PBT 18,828 14,881 14,075 10,536 10,650 9,513 9,471 12.12%
Tax -4,077 -3,570 -2,935 -2,850 -2,317 -2,962 -3,287 3.65%
NP 14,751 11,311 11,140 7,686 8,333 6,551 6,184 15.57%
-
NP to SH 14,689 11,263 11,067 7,630 8,312 6,490 6,104 15.74%
-
Tax Rate 21.65% 23.99% 20.85% 27.05% 21.76% 31.14% 34.71% -
Total Cost 71,048 70,885 66,621 62,154 66,458 66,795 59,543 2.98%
-
Net Worth 129,801 118,001 111,118 102,900 97,246 89,990 81,031 8.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 4,068 4,070 2,046 2,460 2,053 2,065 -
Div Payout % - 36.12% 36.78% 26.82% 29.60% 31.64% 33.83% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 129,801 118,001 111,118 102,900 97,246 89,990 81,031 8.16%
NOSH 40,690 40,690 40,702 40,672 40,688 40,719 40,719 -0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.19% 13.76% 14.33% 11.01% 11.14% 8.93% 9.41% -
ROE 11.32% 9.54% 9.96% 7.41% 8.55% 7.21% 7.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 210.86 202.01 191.05 171.71 183.81 180.12 161.41 4.55%
EPS 36.10 27.68 27.19 18.76 20.43 15.94 14.99 15.76%
DPS 0.00 10.00 10.00 5.03 6.05 5.04 5.00 -
NAPS 3.19 2.90 2.73 2.53 2.39 2.21 1.99 8.17%
Adjusted Per Share Value based on latest NOSH - 40,672
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 210.86 202.01 191.11 171.64 183.81 180.26 161.53 4.53%
EPS 36.10 27.68 27.20 18.75 20.43 15.95 15.00 15.74%
DPS 0.00 10.00 10.00 5.03 6.05 5.05 5.08 -
NAPS 3.19 2.90 2.7309 2.5289 2.3899 2.2116 1.9914 8.16%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.17 1.88 1.68 1.19 0.75 0.74 0.83 -
P/RPS 1.03 0.93 0.88 0.69 0.41 0.41 0.51 12.41%
P/EPS 6.01 6.79 6.18 6.34 3.67 4.64 5.54 1.36%
EY 16.64 14.72 16.18 15.76 27.24 21.54 18.06 -1.35%
DY 0.00 5.32 5.95 4.23 8.07 6.81 6.02 -
P/NAPS 0.68 0.65 0.62 0.47 0.31 0.33 0.42 8.35%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 28/08/12 25/08/11 27/08/10 26/08/09 27/08/08 23/08/07 -
Price 2.48 2.03 1.63 1.30 1.06 0.80 0.87 -
P/RPS 1.18 1.00 0.85 0.76 0.58 0.44 0.54 13.90%
P/EPS 6.87 7.33 5.99 6.93 5.19 5.02 5.80 2.85%
EY 14.56 13.64 16.68 14.43 19.27 19.92 17.23 -2.76%
DY 0.00 4.93 6.13 3.87 5.71 6.30 5.75 -
P/NAPS 0.78 0.70 0.60 0.51 0.44 0.36 0.44 10.00%

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
Post a Comment