Highlights

[UMS] QoQ Annualized Quarter Result on 2012-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     2.95%    YoY -     -6.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 88,514 91,848 81,773 82,432 81,016 85,304 80,903 6.17%
  QoQ % -3.63% 12.32% -0.80% 1.75% -5.03% 5.44% -
  Horiz. % 109.41% 113.53% 101.08% 101.89% 100.14% 105.44% 100.00%
PBT 16,254 17,320 17,074 13,493 13,572 15,344 14,752 6.67%
  QoQ % -6.15% 1.44% 26.54% -0.58% -11.55% 4.01% -
  Horiz. % 110.18% 117.41% 115.74% 91.47% 92.00% 104.01% 100.00%
Tax -4,270 -4,828 -3,871 -3,837 -4,180 -4,056 -3,555 12.98%
  QoQ % 11.56% -24.72% -0.88% 8.20% -3.06% -14.09% -
  Horiz. % 120.11% 135.81% 108.89% 107.94% 117.58% 114.09% 100.00%
NP 11,984 12,492 13,203 9,656 9,392 11,288 11,197 4.63%
  QoQ % -4.07% -5.39% 36.73% 2.81% -16.80% 0.81% -
  Horiz. % 107.03% 111.57% 117.92% 86.24% 83.88% 100.81% 100.00%
NP to SH 11,928 12,440 13,152 9,598 9,324 11,260 11,120 4.78%
  QoQ % -4.12% -5.41% 37.02% 2.95% -17.19% 1.26% -
  Horiz. % 107.27% 111.87% 118.27% 86.32% 83.85% 101.26% 100.00%
Tax Rate 26.27 % 27.88 % 22.67 % 28.44 % 30.80 % 26.43 % 24.10 % 5.91%
  QoQ % -5.77% 22.98% -20.29% -7.66% 16.53% 9.67% -
  Horiz. % 109.00% 115.68% 94.07% 118.01% 127.80% 109.67% 100.00%
Total Cost 76,530 79,356 68,570 72,776 71,624 74,016 69,706 6.42%
  QoQ % -3.56% 15.73% -5.78% 1.61% -3.23% 6.18% -
  Horiz. % 109.79% 113.84% 98.37% 104.40% 102.75% 106.18% 100.00%
Net Worth 130,208 127,359 124,511 118,001 118,814 117,187 114,334 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.21% 103.92% 102.49% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 4,068 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 36.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 130,208 127,359 124,511 118,001 118,814 117,187 114,334 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.21% 103.92% 102.49% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,688 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.54 % 13.60 % 16.15 % 11.71 % 11.59 % 13.23 % 13.84 % -1.45%
  QoQ % -0.44% -15.79% 37.92% 1.04% -12.40% -4.41% -
  Horiz. % 97.83% 98.27% 116.69% 84.61% 83.74% 95.59% 100.00%
ROE 9.16 % 9.77 % 10.56 % 8.13 % 7.85 % 9.61 % 9.73 % -3.94%
  QoQ % -6.24% -7.48% 29.89% 3.57% -18.31% -1.23% -
  Horiz. % 94.14% 100.41% 108.53% 83.56% 80.68% 98.77% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 217.53 225.73 200.97 202.59 199.11 209.64 198.83 6.17%
  QoQ % -3.63% 12.32% -0.80% 1.75% -5.02% 5.44% -
  Horiz. % 109.41% 113.53% 101.08% 101.89% 100.14% 105.44% 100.00%
EPS 29.32 30.56 32.32 24.00 22.92 27.68 27.33 4.79%
  QoQ % -4.06% -5.45% 34.67% 4.71% -17.20% 1.28% -
  Horiz. % 107.28% 111.82% 118.26% 87.82% 83.86% 101.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 2.8100 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.20% 103.91% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 217.53 225.73 200.97 202.59 199.11 209.64 198.83 6.17%
  QoQ % -3.63% 12.32% -0.80% 1.75% -5.02% 5.44% -
  Horiz. % 109.41% 113.53% 101.08% 101.89% 100.14% 105.44% 100.00%
EPS 29.32 30.56 32.32 24.00 22.92 27.68 27.33 4.79%
  QoQ % -4.06% -5.45% 34.67% 4.71% -17.20% 1.28% -
  Horiz. % 107.28% 111.82% 118.26% 87.82% 83.86% 101.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 2.8099 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.21% 103.92% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.0000 1.9600 1.8600 1.8800 1.8500 1.8600 1.5800 -
P/RPS 0.92 0.87 0.93 0.93 0.93 0.89 0.79 10.68%
  QoQ % 5.75% -6.45% 0.00% 0.00% 4.49% 12.66% -
  Horiz. % 116.46% 110.13% 117.72% 117.72% 117.72% 112.66% 100.00%
P/EPS 6.82 6.41 5.75 7.97 8.07 6.72 5.78 11.65%
  QoQ % 6.40% 11.48% -27.85% -1.24% 20.09% 16.26% -
  Horiz. % 117.99% 110.90% 99.48% 137.89% 139.62% 116.26% 100.00%
EY 14.66 15.60 17.38 12.55 12.39 14.88 17.30 -10.44%
  QoQ % -6.03% -10.24% 38.49% 1.29% -16.73% -13.99% -
  Horiz. % 84.74% 90.17% 100.46% 72.54% 71.62% 86.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.63 0.61 0.65 0.63 0.65 0.56 8.16%
  QoQ % 0.00% 3.28% -6.15% 3.17% -3.08% 16.07% -
  Horiz. % 112.50% 112.50% 108.93% 116.07% 112.50% 116.07% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 -
Price 2.0400 1.8500 1.9000 2.0300 1.6900 1.8600 1.8000 -
P/RPS 0.94 0.82 0.95 1.00 0.85 0.89 0.91 2.18%
  QoQ % 14.63% -13.68% -5.00% 17.65% -4.49% -2.20% -
  Horiz. % 103.30% 90.11% 104.40% 109.89% 93.41% 97.80% 100.00%
P/EPS 6.96 6.05 5.88 8.61 7.38 6.72 6.59 3.71%
  QoQ % 15.04% 2.89% -31.71% 16.67% 9.82% 1.97% -
  Horiz. % 105.61% 91.81% 89.23% 130.65% 111.99% 101.97% 100.00%
EY 14.37 16.53 17.01 11.62 13.56 14.88 15.18 -3.59%
  QoQ % -13.07% -2.82% 46.39% -14.31% -8.87% -1.98% -
  Horiz. % 94.66% 108.89% 112.06% 76.55% 89.33% 98.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.59 0.62 0.70 0.58 0.65 0.64 -
  QoQ % 8.47% -4.84% -11.43% 20.69% -10.77% 1.56% -
  Horiz. % 100.00% 92.19% 96.88% 109.38% 90.62% 101.56% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers