Highlights

[UMS] QoQ Annualized Quarter Result on 2011-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     1.26%    YoY -     11.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 81,773 82,432 81,016 85,304 80,903 81,188 77,314 3.80%
  QoQ % -0.80% 1.75% -5.03% 5.44% -0.35% 5.01% -
  Horiz. % 105.77% 106.62% 104.79% 110.33% 104.64% 105.01% 100.00%
PBT 17,074 13,493 13,572 15,344 14,752 13,821 12,288 24.44%
  QoQ % 26.54% -0.58% -11.55% 4.01% 6.73% 12.48% -
  Horiz. % 138.95% 109.81% 110.45% 124.87% 120.05% 112.48% 100.00%
Tax -3,871 -3,837 -4,180 -4,056 -3,555 -3,465 -3,402 8.97%
  QoQ % -0.88% 8.20% -3.06% -14.09% -2.59% -1.86% -
  Horiz. % 113.79% 112.80% 122.87% 119.22% 104.50% 101.86% 100.00%
NP 13,203 9,656 9,392 11,288 11,197 10,356 8,886 30.12%
  QoQ % 36.73% 2.81% -16.80% 0.81% 8.12% 16.54% -
  Horiz. % 148.58% 108.67% 105.69% 127.03% 126.01% 116.54% 100.00%
NP to SH 13,152 9,598 9,324 11,260 11,120 10,260 8,802 30.60%
  QoQ % 37.02% 2.95% -17.19% 1.26% 8.38% 16.56% -
  Horiz. % 149.42% 109.05% 105.93% 127.93% 126.33% 116.56% 100.00%
Tax Rate 22.67 % 28.44 % 30.80 % 26.43 % 24.10 % 25.07 % 27.69 % -12.45%
  QoQ % -20.29% -7.66% 16.53% 9.67% -3.87% -9.46% -
  Horiz. % 81.87% 102.71% 111.23% 95.45% 87.04% 90.54% 100.00%
Total Cost 68,570 72,776 71,624 74,016 69,706 70,832 68,428 0.14%
  QoQ % -5.78% 1.61% -3.23% 6.18% -1.59% 3.51% -
  Horiz. % 100.21% 106.35% 104.67% 108.17% 101.87% 103.51% 100.00%
Net Worth 124,511 118,001 118,814 117,187 114,334 111,091 110,635 8.17%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.92% 0.41% -
  Horiz. % 112.54% 106.66% 107.39% 105.92% 103.34% 100.41% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 4,068 54 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7,399.23% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 7,499.23% 100.00% -
Div Payout % - % - % - % - % 36.59 % 0.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 6,803.77% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 6,903.77% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 124,511 118,001 118,814 117,187 114,334 111,091 110,635 8.17%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.92% 0.41% -
  Horiz. % 112.54% 106.66% 107.39% 105.92% 103.34% 100.41% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,688 40,692 40,674 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.03% 100.04% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.15 % 11.71 % 11.59 % 13.23 % 13.84 % 12.76 % 11.49 % 25.40%
  QoQ % 37.92% 1.04% -12.40% -4.41% 8.46% 11.05% -
  Horiz. % 140.56% 101.91% 100.87% 115.14% 120.45% 111.05% 100.00%
ROE 10.56 % 8.13 % 7.85 % 9.61 % 9.73 % 9.24 % 7.96 % 20.67%
  QoQ % 29.89% 3.57% -18.31% -1.23% 5.30% 16.08% -
  Horiz. % 132.66% 102.14% 98.62% 120.73% 122.24% 116.08% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 200.97 202.59 199.11 209.64 198.83 199.51 190.08 3.77%
  QoQ % -0.80% 1.75% -5.02% 5.44% -0.34% 4.96% -
  Horiz. % 105.73% 106.58% 104.75% 110.29% 104.60% 104.96% 100.00%
EPS 32.32 24.00 22.92 27.68 27.33 25.21 21.64 30.56%
  QoQ % 34.67% 4.71% -17.20% 1.28% 8.41% 16.50% -
  Horiz. % 149.35% 110.91% 105.91% 127.91% 126.29% 116.50% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7,592.31% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 7,692.31% 100.00% -
NAPS 3.0600 2.9000 2.9200 2.8800 2.8100 2.7300 2.7200 8.15%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.93% 0.37% -
  Horiz. % 112.50% 106.62% 107.35% 105.88% 103.31% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 200.97 202.59 199.11 209.64 198.83 199.53 190.01 3.80%
  QoQ % -0.80% 1.75% -5.02% 5.44% -0.35% 5.01% -
  Horiz. % 105.77% 106.62% 104.79% 110.33% 104.64% 105.01% 100.00%
EPS 32.32 24.00 22.92 27.68 27.33 25.22 21.63 30.60%
  QoQ % 34.67% 4.71% -17.20% 1.28% 8.37% 16.60% -
  Horiz. % 149.42% 110.96% 105.96% 127.97% 126.35% 116.60% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7,592.31% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 7,692.31% 100.00% -
NAPS 3.0600 2.9000 2.9200 2.8800 2.8099 2.7302 2.7190 8.17%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.92% 0.41% -
  Horiz. % 112.54% 106.66% 107.39% 105.92% 103.34% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.8600 1.8800 1.8500 1.8600 1.5800 1.6800 1.7500 -
P/RPS 0.93 0.93 0.93 0.89 0.79 0.84 0.92 0.72%
  QoQ % 0.00% 0.00% 4.49% 12.66% -5.95% -8.70% -
  Horiz. % 101.09% 101.09% 101.09% 96.74% 85.87% 91.30% 100.00%
P/EPS 5.75 7.97 8.07 6.72 5.78 6.66 8.09 -20.31%
  QoQ % -27.85% -1.24% 20.09% 16.26% -13.21% -17.68% -
  Horiz. % 71.08% 98.52% 99.75% 83.07% 71.45% 82.32% 100.00%
EY 17.38 12.55 12.39 14.88 17.30 15.01 12.37 25.37%
  QoQ % 38.49% 1.29% -16.73% -13.99% 15.26% 21.34% -
  Horiz. % 140.50% 101.46% 100.16% 120.29% 139.85% 121.34% 100.00%
DY 0.00 0.00 0.00 0.00 6.33 0.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7,812.50% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 7,912.50% 100.00% -
P/NAPS 0.61 0.65 0.63 0.65 0.56 0.62 0.64 -3.14%
  QoQ % -6.15% 3.17% -3.08% 16.07% -9.68% -3.12% -
  Horiz. % 95.31% 101.56% 98.44% 101.56% 87.50% 96.88% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.9000 2.0300 1.6900 1.8600 1.8000 1.6300 1.6100 -
P/RPS 0.95 1.00 0.85 0.89 0.91 0.82 0.85 7.68%
  QoQ % -5.00% 17.65% -4.49% -2.20% 10.98% -3.53% -
  Horiz. % 111.76% 117.65% 100.00% 104.71% 107.06% 96.47% 100.00%
P/EPS 5.88 8.61 7.38 6.72 6.59 6.46 7.44 -14.48%
  QoQ % -31.71% 16.67% 9.82% 1.97% 2.01% -13.17% -
  Horiz. % 79.03% 115.73% 99.19% 90.32% 88.58% 86.83% 100.00%
EY 17.01 11.62 13.56 14.88 15.18 15.47 13.44 16.95%
  QoQ % 46.39% -14.31% -8.87% -1.98% -1.87% 15.10% -
  Horiz. % 126.56% 86.46% 100.89% 110.71% 112.95% 115.10% 100.00%
DY 0.00 0.00 0.00 0.00 5.56 0.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 6,850.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 6,950.00% 100.00% -
P/NAPS 0.62 0.70 0.58 0.65 0.64 0.60 0.59 3.35%
  QoQ % -11.43% 20.69% -10.77% 1.56% 6.67% 1.69% -
  Horiz. % 105.08% 118.64% 98.31% 110.17% 108.47% 101.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS