[UMS] YoY TTM Result on 31-Mar-2009 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 2.15%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 83,114 74,035 70,049 75,568 70,577 65,617 61,257 5.21%
PBT 15,769 12,667 10,161 11,277 9,260 9,082 7,985 11.99%
Tax -3,680 -2,898 -2,819 -2,379 -2,532 -3,658 -2,756 4.93%
NP 12,089 9,769 7,342 8,898 6,728 5,424 5,229 14.97%
-
NP to SH 12,027 9,702 7,289 8,867 6,661 5,363 5,186 15.03%
-
Tax Rate 23.34% 22.88% 27.74% 21.10% 27.34% 40.28% 34.51% -
Total Cost 71,025 64,266 62,707 66,670 63,849 60,193 56,028 4.02%
-
Net Worth 118,814 110,696 102,826 97,164 89,034 80,127 76,039 7.71%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,108 4,090 2,046 2,440 2,037 2,065 2,034 12.41%
Div Payout % 34.16% 42.16% 28.07% 27.52% 30.59% 38.51% 39.23% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 118,814 110,696 102,826 97,164 89,034 80,127 76,039 7.71%
NOSH 40,690 40,697 40,642 40,654 40,655 40,673 40,662 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.55% 13.20% 10.48% 11.77% 9.53% 8.27% 8.54% -
ROE 10.12% 8.76% 7.09% 9.13% 7.48% 6.69% 6.82% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 204.26 181.92 172.35 185.88 173.60 161.33 150.65 5.19%
EPS 29.56 23.84 17.93 21.81 16.38 13.19 12.75 15.02%
DPS 10.10 10.05 5.03 6.00 5.00 5.00 5.00 12.42%
NAPS 2.92 2.72 2.53 2.39 2.19 1.97 1.87 7.70%
Adjusted Per Share Value based on latest NOSH - 40,654
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 198.75 177.04 167.51 180.71 168.77 156.91 146.48 5.21%
EPS 28.76 23.20 17.43 21.20 15.93 12.82 12.40 15.03%
DPS 9.83 9.78 4.89 5.84 4.87 4.94 4.86 12.44%
NAPS 2.8412 2.6471 2.4589 2.3235 2.1291 1.9161 1.8183 7.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.85 1.75 1.39 0.79 0.80 0.80 0.84 -
P/RPS 0.91 0.96 0.81 0.43 0.46 0.50 0.56 8.42%
P/EPS 6.26 7.34 7.75 3.62 4.88 6.07 6.59 -0.85%
EY 15.98 13.62 12.90 27.61 20.48 16.48 15.18 0.85%
DY 5.46 5.74 3.62 7.59 6.25 6.25 5.95 -1.42%
P/NAPS 0.63 0.64 0.55 0.33 0.37 0.41 0.45 5.76%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 27/05/11 26/05/10 27/05/09 27/05/08 29/05/07 25/05/06 -
Price 1.69 1.61 1.22 0.70 0.80 0.72 0.71 -
P/RPS 0.83 0.89 0.71 0.38 0.46 0.45 0.47 9.93%
P/EPS 5.72 6.75 6.80 3.21 4.88 5.46 5.57 0.44%
EY 17.49 14.81 14.70 31.16 20.48 18.31 17.96 -0.44%
DY 5.98 6.24 4.12 8.57 6.25 6.94 7.04 -2.68%
P/NAPS 0.58 0.59 0.48 0.29 0.37 0.37 0.38 7.29%

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