Highlights

[UMS] QoQ Annualized Quarter Result on 2011-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     16.56%    YoY -     42.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 81,016 85,304 80,903 81,188 77,314 80,848 71,661 8.52%
  QoQ % -5.03% 5.44% -0.35% 5.01% -4.37% 12.82% -
  Horiz. % 113.05% 119.04% 112.90% 113.29% 107.89% 112.82% 100.00%
PBT 13,572 15,344 14,752 13,821 12,288 13,992 11,502 11.65%
  QoQ % -11.55% 4.01% 6.73% 12.48% -12.18% 21.65% -
  Horiz. % 118.00% 133.40% 128.26% 120.16% 106.83% 121.65% 100.00%
Tax -4,180 -4,056 -3,555 -3,465 -3,402 -3,776 -2,685 34.29%
  QoQ % -3.06% -14.09% -2.59% -1.86% 9.90% -40.63% -
  Horiz. % 155.68% 151.06% 132.40% 129.06% 126.70% 140.63% 100.00%
NP 9,392 11,288 11,197 10,356 8,886 10,216 8,817 4.30%
  QoQ % -16.80% 0.81% 8.12% 16.54% -13.02% 15.87% -
  Horiz. % 106.52% 128.03% 126.99% 117.45% 100.78% 115.87% 100.00%
NP to SH 9,324 11,260 11,120 10,260 8,802 10,132 8,754 4.29%
  QoQ % -17.19% 1.26% 8.38% 16.56% -13.13% 15.74% -
  Horiz. % 106.51% 128.63% 127.03% 117.20% 100.55% 115.74% 100.00%
Tax Rate 30.80 % 26.43 % 24.10 % 25.07 % 27.69 % 26.99 % 23.34 % 20.29%
  QoQ % 16.53% 9.67% -3.87% -9.46% 2.59% 15.64% -
  Horiz. % 131.96% 113.24% 103.26% 107.41% 118.64% 115.64% 100.00%
Total Cost 71,624 74,016 69,706 70,832 68,428 70,632 62,844 9.10%
  QoQ % -3.23% 6.18% -1.59% 3.51% -3.12% 12.39% -
  Horiz. % 113.97% 117.78% 110.92% 112.71% 108.89% 112.39% 100.00%
Net Worth 118,814 117,187 114,334 111,091 110,635 108,557 106,185 7.77%
  QoQ % 1.39% 2.49% 2.92% 0.41% 1.91% 2.23% -
  Horiz. % 111.89% 110.36% 107.67% 104.62% 104.19% 102.23% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 4,068 54 - - 4,068 -
  QoQ % 0.00% 0.00% 7,399.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.01% 1.33% 0.00% 0.00% 100.00%
Div Payout % - % - % 36.59 % 0.53 % - % - % 46.47 % -
  QoQ % 0.00% 0.00% 6,803.77% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.74% 1.14% 0.00% 0.00% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,814 117,187 114,334 111,091 110,635 108,557 106,185 7.77%
  QoQ % 1.39% 2.49% 2.92% 0.41% 1.91% 2.23% -
  Horiz. % 111.89% 110.36% 107.67% 104.62% 104.19% 102.23% 100.00%
NOSH 40,690 40,690 40,688 40,692 40,674 40,658 40,684 0.01%
  QoQ % 0.00% 0.00% -0.01% 0.04% 0.04% -0.06% -
  Horiz. % 100.01% 100.01% 100.01% 100.02% 99.98% 99.94% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.59 % 13.23 % 13.84 % 12.76 % 11.49 % 12.64 % 12.30 % -3.88%
  QoQ % -12.40% -4.41% 8.46% 11.05% -9.10% 2.76% -
  Horiz. % 94.23% 107.56% 112.52% 103.74% 93.41% 102.76% 100.00%
ROE 7.85 % 9.61 % 9.73 % 9.24 % 7.96 % 9.33 % 8.24 % -3.18%
  QoQ % -18.31% -1.23% 5.30% 16.08% -14.68% 13.23% -
  Horiz. % 95.27% 116.63% 118.08% 112.14% 96.60% 113.23% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 199.11 209.64 198.83 199.51 190.08 198.85 176.14 8.51%
  QoQ % -5.02% 5.44% -0.34% 4.96% -4.41% 12.89% -
  Horiz. % 113.04% 119.02% 112.88% 113.27% 107.91% 112.89% 100.00%
EPS 22.92 27.68 27.33 25.21 21.64 24.92 21.51 4.32%
  QoQ % -17.20% 1.28% 8.41% 16.50% -13.16% 15.85% -
  Horiz. % 106.56% 128.68% 127.06% 117.20% 100.60% 115.85% 100.00%
DPS 0.00 0.00 10.00 0.13 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 7,592.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 1.30% 0.00% 0.00% 100.00%
NAPS 2.9200 2.8800 2.8100 2.7300 2.7200 2.6700 2.6100 7.76%
  QoQ % 1.39% 2.49% 2.93% 0.37% 1.87% 2.30% -
  Horiz. % 111.88% 110.34% 107.66% 104.60% 104.21% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 199.11 209.64 198.83 199.53 190.01 198.69 176.11 8.52%
  QoQ % -5.02% 5.44% -0.35% 5.01% -4.37% 12.82% -
  Horiz. % 113.06% 119.04% 112.90% 113.30% 107.89% 112.82% 100.00%
EPS 22.92 27.68 27.33 25.22 21.63 24.90 21.51 4.32%
  QoQ % -17.20% 1.28% 8.37% 16.60% -13.13% 15.76% -
  Horiz. % 106.56% 128.68% 127.06% 117.25% 100.56% 115.76% 100.00%
DPS 0.00 0.00 10.00 0.13 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 7,592.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 1.30% 0.00% 0.00% 100.00%
NAPS 2.9200 2.8800 2.8099 2.7302 2.7190 2.6679 2.6096 7.77%
  QoQ % 1.39% 2.49% 2.92% 0.41% 1.92% 2.23% -
  Horiz. % 111.89% 110.36% 107.68% 104.62% 104.19% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8500 1.8600 1.5800 1.6800 1.7500 1.6500 1.3300 -
P/RPS 0.93 0.89 0.79 0.84 0.92 0.83 0.76 14.39%
  QoQ % 4.49% 12.66% -5.95% -8.70% 10.84% 9.21% -
  Horiz. % 122.37% 117.11% 103.95% 110.53% 121.05% 109.21% 100.00%
P/EPS 8.07 6.72 5.78 6.66 8.09 6.62 6.18 19.45%
  QoQ % 20.09% 16.26% -13.21% -17.68% 22.21% 7.12% -
  Horiz. % 130.58% 108.74% 93.53% 107.77% 130.91% 107.12% 100.00%
EY 12.39 14.88 17.30 15.01 12.37 15.10 16.18 -16.29%
  QoQ % -16.73% -13.99% 15.26% 21.34% -18.08% -6.67% -
  Horiz. % 76.58% 91.97% 106.92% 92.77% 76.45% 93.33% 100.00%
DY 0.00 0.00 6.33 0.08 0.00 0.00 7.52 -
  QoQ % 0.00% 0.00% 7,812.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.18% 1.06% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.65 0.56 0.62 0.64 0.62 0.51 15.11%
  QoQ % -3.08% 16.07% -9.68% -3.12% 3.23% 21.57% -
  Horiz. % 123.53% 127.45% 109.80% 121.57% 125.49% 121.57% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.6900 1.8600 1.8000 1.6300 1.6100 1.6800 1.3800 -
P/RPS 0.85 0.89 0.91 0.82 0.85 0.84 0.78 5.89%
  QoQ % -4.49% -2.20% 10.98% -3.53% 1.19% 7.69% -
  Horiz. % 108.97% 114.10% 116.67% 105.13% 108.97% 107.69% 100.00%
P/EPS 7.38 6.72 6.59 6.46 7.44 6.74 6.41 9.84%
  QoQ % 9.82% 1.97% 2.01% -13.17% 10.39% 5.15% -
  Horiz. % 115.13% 104.84% 102.81% 100.78% 116.07% 105.15% 100.00%
EY 13.56 14.88 15.18 15.47 13.44 14.83 15.59 -8.87%
  QoQ % -8.87% -1.98% -1.87% 15.10% -9.37% -4.87% -
  Horiz. % 86.98% 95.45% 97.37% 99.23% 86.21% 95.13% 100.00%
DY 0.00 0.00 5.56 0.08 0.00 0.00 7.25 -
  QoQ % 0.00% 0.00% 6,850.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.69% 1.10% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.65 0.64 0.60 0.59 0.63 0.53 6.19%
  QoQ % -10.77% 1.56% 6.67% 1.69% -6.35% 18.87% -
  Horiz. % 109.43% 122.64% 120.75% 113.21% 111.32% 118.87% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS