Highlights

[UMS] QoQ Annualized Quarter Result on 2012-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     37.02%    YoY -     18.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 87,800 88,514 91,848 81,773 82,432 81,016 85,304 1.94%
  QoQ % -0.81% -3.63% 12.32% -0.80% 1.75% -5.03% -
  Horiz. % 102.93% 103.76% 107.67% 95.86% 96.63% 94.97% 100.00%
PBT 15,832 16,254 17,320 17,074 13,493 13,572 15,344 2.11%
  QoQ % -2.60% -6.15% 1.44% 26.54% -0.58% -11.55% -
  Horiz. % 103.18% 105.93% 112.88% 111.27% 87.94% 88.45% 100.00%
Tax -4,112 -4,270 -4,828 -3,871 -3,837 -4,180 -4,056 0.92%
  QoQ % 3.70% 11.56% -24.72% -0.88% 8.20% -3.06% -
  Horiz. % 101.38% 105.28% 119.03% 95.44% 94.61% 103.06% 100.00%
NP 11,720 11,984 12,492 13,203 9,656 9,392 11,288 2.54%
  QoQ % -2.20% -4.07% -5.39% 36.73% 2.81% -16.80% -
  Horiz. % 103.83% 106.17% 110.67% 116.96% 85.54% 83.20% 100.00%
NP to SH 11,648 11,928 12,440 13,152 9,598 9,324 11,260 2.29%
  QoQ % -2.35% -4.12% -5.41% 37.02% 2.95% -17.19% -
  Horiz. % 103.45% 105.93% 110.48% 116.80% 85.25% 82.81% 100.00%
Tax Rate 25.97 % 26.27 % 27.88 % 22.67 % 28.44 % 30.80 % 26.43 % -1.16%
  QoQ % -1.14% -5.77% 22.98% -20.29% -7.66% 16.53% -
  Horiz. % 98.26% 99.39% 105.49% 85.77% 107.60% 116.53% 100.00%
Total Cost 76,080 76,530 79,356 68,570 72,776 71,624 74,016 1.85%
  QoQ % -0.59% -3.56% 15.73% -5.78% 1.61% -3.23% -
  Horiz. % 102.79% 103.40% 107.21% 92.64% 98.32% 96.77% 100.00%
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.35 % 13.54 % 13.60 % 16.15 % 11.71 % 11.59 % 13.23 % 0.60%
  QoQ % -1.40% -0.44% -15.79% 37.92% 1.04% -12.40% -
  Horiz. % 100.91% 102.34% 102.80% 122.07% 88.51% 87.60% 100.00%
ROE 8.97 % 9.16 % 9.77 % 10.56 % 8.13 % 7.85 % 9.61 % -4.49%
  QoQ % -2.07% -6.24% -7.48% 29.89% 3.57% -18.31% -
  Horiz. % 93.34% 95.32% 101.66% 109.89% 84.60% 81.69% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 215.78 217.53 225.73 200.97 202.59 199.11 209.64 1.94%
  QoQ % -0.80% -3.63% 12.32% -0.80% 1.75% -5.02% -
  Horiz. % 102.93% 103.76% 107.68% 95.86% 96.64% 94.98% 100.00%
EPS 28.63 29.32 30.56 32.32 24.00 22.92 27.68 2.28%
  QoQ % -2.35% -4.06% -5.45% 34.67% 4.71% -17.20% -
  Horiz. % 103.43% 105.92% 110.40% 116.76% 86.71% 82.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 215.78 217.53 225.73 200.97 202.59 199.11 209.64 1.94%
  QoQ % -0.80% -3.63% 12.32% -0.80% 1.75% -5.02% -
  Horiz. % 102.93% 103.76% 107.68% 95.86% 96.64% 94.98% 100.00%
EPS 28.63 29.32 30.56 32.32 24.00 22.92 27.68 2.28%
  QoQ % -2.35% -4.06% -5.45% 34.67% 4.71% -17.20% -
  Horiz. % 103.43% 105.92% 110.40% 116.76% 86.71% 82.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.1700 2.0000 1.9600 1.8600 1.8800 1.8500 1.8600 -
P/RPS 1.01 0.92 0.87 0.93 0.93 0.93 0.89 8.81%
  QoQ % 9.78% 5.75% -6.45% 0.00% 0.00% 4.49% -
  Horiz. % 113.48% 103.37% 97.75% 104.49% 104.49% 104.49% 100.00%
P/EPS 7.58 6.82 6.41 5.75 7.97 8.07 6.72 8.37%
  QoQ % 11.14% 6.40% 11.48% -27.85% -1.24% 20.09% -
  Horiz. % 112.80% 101.49% 95.39% 85.57% 118.60% 120.09% 100.00%
EY 13.19 14.66 15.60 17.38 12.55 12.39 14.88 -7.73%
  QoQ % -10.03% -6.03% -10.24% 38.49% 1.29% -16.73% -
  Horiz. % 88.64% 98.52% 104.84% 116.80% 84.34% 83.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.63 0.63 0.61 0.65 0.63 0.65 3.06%
  QoQ % 7.94% 0.00% 3.28% -6.15% 3.17% -3.08% -
  Horiz. % 104.62% 96.92% 96.92% 93.85% 100.00% 96.92% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 -
Price 2.4800 2.0400 1.8500 1.9000 2.0300 1.6900 1.8600 -
P/RPS 1.15 0.94 0.82 0.95 1.00 0.85 0.89 18.65%
  QoQ % 22.34% 14.63% -13.68% -5.00% 17.65% -4.49% -
  Horiz. % 129.21% 105.62% 92.13% 106.74% 112.36% 95.51% 100.00%
P/EPS 8.66 6.96 6.05 5.88 8.61 7.38 6.72 18.44%
  QoQ % 24.43% 15.04% 2.89% -31.71% 16.67% 9.82% -
  Horiz. % 128.87% 103.57% 90.03% 87.50% 128.12% 109.82% 100.00%
EY 11.54 14.37 16.53 17.01 11.62 13.56 14.88 -15.60%
  QoQ % -19.69% -13.07% -2.82% 46.39% -14.31% -8.87% -
  Horiz. % 77.55% 96.57% 111.09% 114.31% 78.09% 91.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.64 0.59 0.62 0.70 0.58 0.65 12.94%
  QoQ % 21.87% 8.47% -4.84% -11.43% 20.69% -10.77% -
  Horiz. % 120.00% 98.46% 90.77% 95.38% 107.69% 89.23% 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.
 


 

348  307  583  1058 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 PWORTH 0.04-0.005 
 DGB 0.16-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.535+0.005 
 ISTONE 0.21-0.015 
Partners & Brokers