[UMS] YoY TTM Result on 30-Sep-2008 [#4]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 32.3%
YoY- 11.61%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 81,263 71,661 68,885 75,543 67,926 63,832 57,461 5.94%
PBT 15,127 11,502 9,744 11,273 10,531 7,721 6,664 14.63%
Tax -3,291 -2,685 -2,734 -2,639 -2,773 -3,427 -2,368 5.63%
NP 11,836 8,817 7,010 8,634 7,758 4,294 4,296 18.39%
-
NP to SH 11,766 8,754 6,982 8,586 7,693 4,248 4,266 18.41%
-
Tax Rate 21.76% 23.34% 28.06% 23.41% 26.33% 44.39% 35.53% -
Total Cost 69,427 62,844 61,875 66,909 60,168 59,538 53,165 4.54%
-
Net Worth 115,126 106,237 99,267 93,952 82,714 77,239 72,421 8.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,108 4,090 2,046 2,440 2,037 2,065 2,034 12.42%
Div Payout % 34.92% 46.73% 29.31% 28.42% 26.48% 48.62% 47.69% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 115,126 106,237 99,267 93,952 82,714 77,239 72,421 8.02%
NOSH 40,680 40,703 40,683 40,671 40,745 41,304 40,686 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.57% 12.30% 10.18% 11.43% 11.42% 6.73% 7.48% -
ROE 10.22% 8.24% 7.03% 9.14% 9.30% 5.50% 5.89% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 199.76 176.05 169.32 185.74 166.71 154.54 141.23 5.94%
EPS 28.92 21.51 17.16 21.11 18.88 10.28 10.49 18.40%
DPS 10.10 10.05 5.03 6.00 5.00 5.00 5.00 12.42%
NAPS 2.83 2.61 2.44 2.31 2.03 1.87 1.78 8.03%
Adjusted Per Share Value based on latest NOSH - 40,671
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 199.71 176.11 169.29 185.65 166.94 156.87 141.22 5.94%
EPS 28.92 21.51 17.16 21.10 18.91 10.44 10.48 18.42%
DPS 10.10 10.05 5.03 6.00 5.01 5.08 5.00 12.42%
NAPS 2.8294 2.6109 2.4396 2.309 2.0328 1.8982 1.7798 8.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.58 1.33 1.13 0.88 0.84 0.72 0.75 -
P/RPS 0.79 0.76 0.67 0.47 0.50 0.47 0.53 6.87%
P/EPS 5.46 6.18 6.58 4.17 4.45 7.00 7.15 -4.39%
EY 18.31 16.17 15.19 23.99 22.48 14.28 13.98 4.59%
DY 6.39 7.56 4.45 6.82 5.95 6.94 6.67 -0.71%
P/NAPS 0.56 0.51 0.46 0.38 0.41 0.39 0.42 4.90%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 25/11/09 26/11/08 29/11/07 30/11/06 29/11/05 -
Price 1.80 1.38 1.11 0.60 0.81 0.75 0.73 -
P/RPS 0.90 0.78 0.66 0.32 0.49 0.49 0.52 9.56%
P/EPS 6.22 6.42 6.47 2.84 4.29 7.29 6.96 -1.85%
EY 16.07 15.58 15.46 35.18 23.31 13.71 14.36 1.89%
DY 5.61 7.28 4.53 10.00 6.17 6.67 6.85 -3.27%
P/NAPS 0.64 0.53 0.45 0.26 0.40 0.40 0.41 7.70%

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