Highlights

[UMS] QoQ Annualized Quarter Result on 2010-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -25.42%    YoY -     9.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 80,848 71,661 73,054 72,566 77,084 68,885 71,781 8.23%
  QoQ % 12.82% -1.91% 0.67% -5.86% 11.90% -4.03% -
  Horiz. % 112.63% 99.83% 101.77% 101.09% 107.39% 95.97% 100.00%
PBT 13,992 11,502 10,390 9,958 12,600 9,744 9,334 30.88%
  QoQ % 21.65% 10.70% 4.34% -20.97% 29.31% 4.39% -
  Horiz. % 149.89% 123.22% 111.31% 106.68% 134.98% 104.39% 100.00%
Tax -3,776 -2,685 -3,132 -2,976 -3,236 -2,734 -2,977 17.12%
  QoQ % -40.63% 14.27% -5.24% 8.03% -18.36% 8.17% -
  Horiz. % 126.82% 90.18% 105.19% 99.96% 108.69% 91.83% 100.00%
NP 10,216 8,817 7,258 6,982 9,364 7,010 6,357 37.08%
  QoQ % 15.87% 21.47% 3.96% -25.44% 33.58% 10.27% -
  Horiz. % 160.70% 138.69% 114.18% 109.83% 147.29% 110.27% 100.00%
NP to SH 10,132 8,754 7,185 6,906 9,260 6,982 6,321 36.84%
  QoQ % 15.74% 21.83% 4.04% -25.42% 32.63% 10.45% -
  Horiz. % 160.28% 138.48% 113.67% 109.25% 146.49% 110.45% 100.00%
Tax Rate 26.99 % 23.34 % 30.14 % 29.89 % 25.68 % 28.06 % 31.90 % -10.52%
  QoQ % 15.64% -22.56% 0.84% 16.39% -8.48% -12.04% -
  Horiz. % 84.61% 73.17% 94.48% 93.70% 80.50% 87.96% 100.00%
Total Cost 70,632 62,844 65,796 65,584 67,720 61,875 65,424 5.22%
  QoQ % 12.39% -4.49% 0.32% -3.15% 9.45% -5.42% -
  Horiz. % 107.96% 96.06% 100.57% 100.24% 103.51% 94.58% 100.00%
Net Worth 108,557 106,185 102,977 102,898 101,713 99,694 97,261 7.58%
  QoQ % 2.23% 3.12% 0.08% 1.17% 2.03% 2.50% -
  Horiz. % 111.61% 109.17% 105.88% 105.80% 104.58% 102.50% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 4,068 27 - - 2,026 27 -
  QoQ % 0.00% 14,893.75% 0.00% 0.00% 0.00% 7,369.35% -
  Horiz. % 0.00% 14,995.96% 100.01% 0.00% 0.00% 7,469.35% 100.00%
Div Payout % - % 46.47 % 0.38 % - % - % 29.02 % 0.43 % -
  QoQ % 0.00% 12,128.95% 0.00% 0.00% 0.00% 6,648.84% -
  Horiz. % 0.00% 10,806.98% 88.37% 0.00% 0.00% 6,748.84% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 108,557 106,185 102,977 102,898 101,713 99,694 97,261 7.58%
  QoQ % 2.23% 3.12% 0.08% 1.17% 2.03% 2.50% -
  Horiz. % 111.61% 109.17% 105.88% 105.80% 104.58% 102.50% 100.00%
NOSH 40,658 40,684 40,702 40,671 40,685 40,691 40,695 -0.06%
  QoQ % -0.06% -0.05% 0.08% -0.03% -0.01% -0.01% -
  Horiz. % 99.91% 99.97% 100.02% 99.94% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.64 % 12.30 % 9.94 % 9.62 % 12.15 % 10.18 % 8.86 % 26.65%
  QoQ % 2.76% 23.74% 3.33% -20.82% 19.35% 14.90% -
  Horiz. % 142.66% 138.83% 112.19% 108.58% 137.13% 114.90% 100.00%
ROE 9.33 % 8.24 % 6.98 % 6.71 % 9.10 % 7.00 % 6.50 % 27.16%
  QoQ % 13.23% 18.05% 4.02% -26.26% 30.00% 7.69% -
  Horiz. % 143.54% 126.77% 107.38% 103.23% 140.00% 107.69% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 198.85 176.14 179.48 178.42 189.46 169.29 176.39 8.29%
  QoQ % 12.89% -1.86% 0.59% -5.83% 11.91% -4.03% -
  Horiz. % 112.73% 99.86% 101.75% 101.15% 107.41% 95.97% 100.00%
EPS 24.92 21.51 17.65 16.98 22.76 17.16 15.53 36.94%
  QoQ % 15.85% 21.87% 3.95% -25.40% 32.63% 10.50% -
  Horiz. % 160.46% 138.51% 113.65% 109.34% 146.56% 110.50% 100.00%
DPS 0.00 10.00 0.07 0.00 0.00 4.98 0.07 -
  QoQ % 0.00% 14,185.71% 0.00% 0.00% 0.00% 7,014.29% -
  Horiz. % 0.00% 14,285.71% 100.00% 0.00% 0.00% 7,114.29% 100.00%
NAPS 2.6700 2.6100 2.5300 2.5300 2.5000 2.4500 2.3900 7.64%
  QoQ % 2.30% 3.16% 0.00% 1.20% 2.04% 2.51% -
  Horiz. % 111.72% 109.21% 105.86% 105.86% 104.60% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 198.69 176.11 179.54 178.34 189.44 169.29 176.41 8.23%
  QoQ % 12.82% -1.91% 0.67% -5.86% 11.90% -4.04% -
  Horiz. % 112.63% 99.83% 101.77% 101.09% 107.39% 95.96% 100.00%
EPS 24.90 21.51 17.66 16.97 22.76 17.16 15.54 36.81%
  QoQ % 15.76% 21.80% 4.07% -25.44% 32.63% 10.42% -
  Horiz. % 160.23% 138.42% 113.64% 109.20% 146.46% 110.42% 100.00%
DPS 0.00 10.00 0.07 0.00 0.00 4.98 0.07 -
  QoQ % 0.00% 14,185.71% 0.00% 0.00% 0.00% 7,014.29% -
  Horiz. % 0.00% 14,285.71% 100.00% 0.00% 0.00% 7,114.29% 100.00%
NAPS 2.6679 2.6096 2.5308 2.5288 2.4997 2.4501 2.3903 7.58%
  QoQ % 2.23% 3.11% 0.08% 1.16% 2.02% 2.50% -
  Horiz. % 111.61% 109.17% 105.88% 105.79% 104.58% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.6500 1.3300 1.1900 1.3900 1.1300 1.1300 0.7500 -
P/RPS 0.83 0.76 0.66 0.78 0.60 0.67 0.43 54.84%
  QoQ % 9.21% 15.15% -15.38% 30.00% -10.45% 55.81% -
  Horiz. % 193.02% 176.74% 153.49% 181.40% 139.53% 155.81% 100.00%
P/EPS 6.62 6.18 6.74 8.19 4.96 6.59 4.83 23.32%
  QoQ % 7.12% -8.31% -17.70% 65.12% -24.73% 36.44% -
  Horiz. % 137.06% 127.95% 139.54% 169.57% 102.69% 136.44% 100.00%
EY 15.10 16.18 14.83 12.22 20.14 15.18 20.71 -18.94%
  QoQ % -6.67% 9.10% 21.36% -39.32% 32.67% -26.70% -
  Horiz. % 72.91% 78.13% 71.61% 59.01% 97.25% 73.30% 100.00%
DY 0.00 7.52 0.06 0.00 0.00 4.41 0.09 -
  QoQ % 0.00% 12,433.33% 0.00% 0.00% 0.00% 4,800.00% -
  Horiz. % 0.00% 8,355.55% 66.67% 0.00% 0.00% 4,900.00% 100.00%
P/NAPS 0.62 0.51 0.47 0.55 0.45 0.46 0.31 58.54%
  QoQ % 21.57% 8.51% -14.55% 22.22% -2.17% 48.39% -
  Horiz. % 200.00% 164.52% 151.61% 177.42% 145.16% 148.39% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 -
Price 1.6800 1.3800 1.3000 1.2200 1.2700 1.1100 1.0600 -
P/RPS 0.84 0.78 0.72 0.68 0.67 0.66 0.60 25.07%
  QoQ % 7.69% 8.33% 5.88% 1.49% 1.52% 10.00% -
  Horiz. % 140.00% 130.00% 120.00% 113.33% 111.67% 110.00% 100.00%
P/EPS 6.74 6.41 7.36 7.18 5.58 6.47 6.82 -0.78%
  QoQ % 5.15% -12.91% 2.51% 28.67% -13.76% -5.13% -
  Horiz. % 98.83% 93.99% 107.92% 105.28% 81.82% 94.87% 100.00%
EY 14.83 15.59 13.58 13.92 17.92 15.46 14.65 0.82%
  QoQ % -4.87% 14.80% -2.44% -22.32% 15.91% 5.53% -
  Horiz. % 101.23% 106.42% 92.70% 95.02% 122.32% 105.53% 100.00%
DY 0.00 7.25 0.05 0.00 0.00 4.49 0.06 -
  QoQ % 0.00% 14,400.00% 0.00% 0.00% 0.00% 7,383.33% -
  Horiz. % 0.00% 12,083.33% 83.33% 0.00% 0.00% 7,483.33% 100.00%
P/NAPS 0.63 0.53 0.51 0.48 0.51 0.45 0.44 26.95%
  QoQ % 18.87% 3.92% 6.25% -5.88% 13.33% 2.27% -
  Horiz. % 143.18% 120.45% 115.91% 109.09% 115.91% 102.27% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers