[UMS] YoY TTM Result on 31-Mar-2004 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 4.74%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 65,617 61,257 55,581 48,581 43,427 47,956 63,049 0.66%
PBT 9,082 7,985 7,112 6,719 5,530 7,091 7,293 3.72%
Tax -3,658 -2,756 -2,116 -2,564 -1,830 -2,066 -2,001 10.57%
NP 5,424 5,229 4,996 4,155 3,700 5,025 5,292 0.41%
-
NP to SH 5,363 5,186 4,996 4,155 3,700 5,025 5,292 0.22%
-
Tax Rate 40.28% 34.51% 29.75% 38.16% 33.09% 29.14% 27.44% -
Total Cost 60,193 56,028 50,585 44,426 39,727 42,931 57,757 0.69%
-
Net Worth 80,127 76,039 72,444 67,560 63,809 59,877 54,623 6.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,065 2,034 586 1,169 - - - -
Div Payout % 38.51% 39.23% 11.74% 28.15% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 80,127 76,039 72,444 67,560 63,809 59,877 54,623 6.59%
NOSH 40,673 40,662 40,698 40,698 40,642 40,186 19,791 12.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.27% 8.54% 8.99% 8.55% 8.52% 10.48% 8.39% -
ROE 6.69% 6.82% 6.90% 6.15% 5.80% 8.39% 9.69% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 161.33 150.65 136.57 119.37 106.85 119.33 318.57 -10.71%
EPS 13.19 12.75 12.28 10.21 9.10 12.50 26.74 -11.10%
DPS 5.00 5.00 1.44 2.88 0.00 0.00 0.00 -
NAPS 1.97 1.87 1.78 1.66 1.57 1.49 2.76 -5.46%
Adjusted Per Share Value based on latest NOSH - 40,698
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 156.91 146.48 132.91 116.17 103.85 114.68 150.77 0.66%
EPS 12.82 12.40 11.95 9.94 8.85 12.02 12.65 0.22%
DPS 4.94 4.86 1.40 2.80 0.00 0.00 0.00 -
NAPS 1.9161 1.8183 1.7324 1.6156 1.5259 1.4319 1.3062 6.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.84 0.95 1.02 0.84 1.24 1.00 -
P/RPS 0.50 0.56 0.70 0.85 0.79 1.04 0.31 8.28%
P/EPS 6.07 6.59 7.74 9.99 9.23 9.92 3.74 8.40%
EY 16.48 15.18 12.92 10.01 10.84 10.08 26.74 -7.74%
DY 6.25 5.95 1.52 2.82 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.53 0.61 0.54 0.83 0.36 2.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 26/05/04 29/05/03 28/05/02 29/05/01 -
Price 0.72 0.71 0.79 0.83 0.85 1.15 0.97 -
P/RPS 0.45 0.47 0.58 0.70 0.80 0.96 0.30 6.98%
P/EPS 5.46 5.57 6.44 8.13 9.34 9.20 3.63 7.03%
EY 18.31 17.96 15.54 12.30 10.71 10.87 27.57 -6.59%
DY 6.94 7.04 1.82 3.47 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.44 0.50 0.54 0.77 0.35 0.93%

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