[UMS] YoY TTM Result on 31-Dec-2007 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 6.58%
YoY- 102.1%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 72,602 70,311 76,143 68,941 63,645 60,551 54,862 4.77%
PBT 11,850 10,478 11,304 10,895 7,489 6,858 7,250 8.52%
Tax -2,820 -2,920 -2,569 -2,640 -3,375 -2,292 -2,254 3.80%
NP 9,030 7,558 8,735 8,255 4,114 4,566 4,996 10.36%
-
NP to SH 8,972 7,517 8,680 8,199 4,057 4,532 4,996 10.24%
-
Tax Rate 23.80% 27.87% 22.73% 24.23% 45.07% 33.42% 31.09% -
Total Cost 63,572 62,753 67,408 60,686 59,531 55,985 49,866 4.12%
-
Net Worth 108,557 101,713 96,128 88,372 77,310 75,262 71,499 7.20%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,090 2,046 2,440 2,037 2,065 2,034 586 38.22%
Div Payout % 45.59% 27.22% 28.11% 24.85% 50.91% 44.89% 11.74% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,557 101,713 96,128 88,372 77,310 75,262 71,499 7.20%
NOSH 40,658 40,685 40,732 40,724 40,689 40,682 40,624 0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.44% 10.75% 11.47% 11.97% 6.46% 7.54% 9.11% -
ROE 8.26% 7.39% 9.03% 9.28% 5.25% 6.02% 6.99% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 178.57 172.82 186.94 169.29 156.42 148.84 135.04 4.76%
EPS 22.07 18.48 21.31 20.13 9.97 11.14 12.30 10.22%
DPS 10.05 5.03 6.00 5.00 5.00 5.00 1.44 38.21%
NAPS 2.67 2.50 2.36 2.17 1.90 1.85 1.76 7.18%
Adjusted Per Share Value based on latest NOSH - 40,724
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 173.61 168.14 182.08 164.86 152.19 144.80 131.19 4.77%
EPS 21.45 17.98 20.76 19.61 9.70 10.84 11.95 10.23%
DPS 9.78 4.89 5.84 4.87 4.94 4.86 1.40 38.24%
NAPS 2.5959 2.4323 2.2987 2.1133 1.8487 1.7998 1.7098 7.20%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.65 1.13 0.66 0.81 0.73 0.70 0.83 -
P/RPS 0.92 0.65 0.35 0.48 0.47 0.47 0.61 7.08%
P/EPS 7.48 6.12 3.10 4.02 7.32 6.28 6.75 1.72%
EY 13.37 16.35 32.29 24.86 13.66 15.91 14.82 -1.70%
DY 6.09 4.45 9.09 6.17 6.85 7.14 1.73 23.32%
P/NAPS 0.62 0.45 0.28 0.37 0.38 0.38 0.47 4.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 25/02/09 29/02/08 27/02/07 24/02/06 24/02/05 -
Price 1.68 1.27 0.82 0.75 0.83 0.77 0.89 -
P/RPS 0.94 0.73 0.44 0.44 0.53 0.52 0.66 6.06%
P/EPS 7.61 6.87 3.85 3.73 8.32 6.91 7.24 0.83%
EY 13.14 14.55 25.99 26.84 12.01 14.47 13.82 -0.83%
DY 5.98 3.96 7.32 6.67 6.02 6.49 1.62 24.30%
P/NAPS 0.63 0.51 0.35 0.35 0.44 0.42 0.51 3.58%

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