[UMS] YoY TTM Result on 31-Dec-2008 [#1]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 1.09%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 82,377 72,602 70,311 76,143 68,941 63,645 60,551 5.26%
PBT 15,465 11,850 10,478 11,304 10,895 7,489 6,858 14.50%
Tax -3,361 -2,820 -2,920 -2,569 -2,640 -3,375 -2,292 6.58%
NP 12,104 9,030 7,558 8,735 8,255 4,114 4,566 17.63%
-
NP to SH 12,048 8,972 7,517 8,680 8,199 4,057 4,532 17.68%
-
Tax Rate 21.73% 23.80% 27.87% 22.73% 24.23% 45.07% 33.42% -
Total Cost 70,273 63,572 62,753 67,408 60,686 59,531 55,985 3.85%
-
Net Worth 117,187 108,557 101,713 96,128 88,372 77,310 75,262 7.65%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,108 4,090 2,046 2,440 2,037 2,065 2,034 12.42%
Div Payout % 34.10% 45.59% 27.22% 28.11% 24.85% 50.91% 44.89% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 117,187 108,557 101,713 96,128 88,372 77,310 75,262 7.65%
NOSH 40,690 40,658 40,685 40,732 40,724 40,689 40,682 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.69% 12.44% 10.75% 11.47% 11.97% 6.46% 7.54% -
ROE 10.28% 8.26% 7.39% 9.03% 9.28% 5.25% 6.02% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 202.45 178.57 172.82 186.94 169.29 156.42 148.84 5.25%
EPS 29.61 22.07 18.48 21.31 20.13 9.97 11.14 17.68%
DPS 10.10 10.05 5.03 6.00 5.00 5.00 5.00 12.42%
NAPS 2.88 2.67 2.50 2.36 2.17 1.90 1.85 7.65%
Adjusted Per Share Value based on latest NOSH - 40,732
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 202.45 178.43 172.80 187.13 169.43 156.41 148.81 5.26%
EPS 29.61 22.05 18.47 21.33 20.15 9.97 11.14 17.68%
DPS 10.10 10.05 5.03 6.00 5.01 5.08 5.00 12.42%
NAPS 2.88 2.6679 2.4997 2.3625 2.1718 1.90 1.8497 7.65%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.86 1.65 1.13 0.66 0.81 0.73 0.70 -
P/RPS 0.92 0.92 0.65 0.35 0.48 0.47 0.47 11.83%
P/EPS 6.28 7.48 6.12 3.10 4.02 7.32 6.28 0.00%
EY 15.92 13.37 16.35 32.29 24.86 13.66 15.91 0.01%
DY 5.43 6.09 4.45 9.09 6.17 6.85 7.14 -4.45%
P/NAPS 0.65 0.62 0.45 0.28 0.37 0.38 0.38 9.35%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 24/02/10 25/02/09 29/02/08 27/02/07 24/02/06 -
Price 1.86 1.68 1.27 0.82 0.75 0.83 0.77 -
P/RPS 0.92 0.94 0.73 0.44 0.44 0.53 0.52 9.97%
P/EPS 6.28 7.61 6.87 3.85 3.73 8.32 6.91 -1.57%
EY 15.92 13.14 14.55 25.99 26.84 12.01 14.47 1.60%
DY 5.43 5.98 3.96 7.32 6.67 6.02 6.49 -2.92%
P/NAPS 0.65 0.63 0.51 0.35 0.35 0.44 0.42 7.54%

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