Highlights

[UMS] QoQ Annualized Quarter Result on 2012-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 21-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -17.19%    YoY -     5.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,848 81,773 82,432 81,016 85,304 80,903 81,188 8.53%
  QoQ % 12.32% -0.80% 1.75% -5.03% 5.44% -0.35% -
  Horiz. % 113.13% 100.72% 101.53% 99.79% 105.07% 99.65% 100.00%
PBT 17,320 17,074 13,493 13,572 15,344 14,752 13,821 16.15%
  QoQ % 1.44% 26.54% -0.58% -11.55% 4.01% 6.73% -
  Horiz. % 125.31% 123.53% 97.63% 98.20% 111.02% 106.73% 100.00%
Tax -4,828 -3,871 -3,837 -4,180 -4,056 -3,555 -3,465 24.62%
  QoQ % -24.72% -0.88% 8.20% -3.06% -14.09% -2.59% -
  Horiz. % 139.32% 111.71% 110.73% 120.62% 117.05% 102.59% 100.00%
NP 12,492 13,203 9,656 9,392 11,288 11,197 10,356 13.25%
  QoQ % -5.39% 36.73% 2.81% -16.80% 0.81% 8.12% -
  Horiz. % 120.63% 127.49% 93.24% 90.69% 109.00% 108.12% 100.00%
NP to SH 12,440 13,152 9,598 9,324 11,260 11,120 10,260 13.64%
  QoQ % -5.41% 37.02% 2.95% -17.19% 1.26% 8.38% -
  Horiz. % 121.25% 128.19% 93.55% 90.88% 109.75% 108.38% 100.00%
Tax Rate 27.88 % 22.67 % 28.44 % 30.80 % 26.43 % 24.10 % 25.07 % 7.30%
  QoQ % 22.98% -20.29% -7.66% 16.53% 9.67% -3.87% -
  Horiz. % 111.21% 90.43% 113.44% 122.86% 105.42% 96.13% 100.00%
Total Cost 79,356 68,570 72,776 71,624 74,016 69,706 70,832 7.83%
  QoQ % 15.73% -5.78% 1.61% -3.23% 6.18% -1.59% -
  Horiz. % 112.03% 96.81% 102.74% 101.12% 104.50% 98.41% 100.00%
Net Worth 127,359 124,511 118,001 118,814 117,187 114,334 111,091 9.49%
  QoQ % 2.29% 5.52% -0.68% 1.39% 2.49% 2.92% -
  Horiz. % 114.64% 112.08% 106.22% 106.95% 105.49% 102.92% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 4,068 54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7,399.23% -
  Horiz. % 0.00% 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% 0.00% 6,803.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 6,903.77% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 127,359 124,511 118,001 118,814 117,187 114,334 111,091 9.49%
  QoQ % 2.29% 5.52% -0.68% 1.39% 2.49% 2.92% -
  Horiz. % 114.64% 112.08% 106.22% 106.95% 105.49% 102.92% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,688 40,692 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.60 % 16.15 % 11.71 % 11.59 % 13.23 % 13.84 % 12.76 % 4.32%
  QoQ % -15.79% 37.92% 1.04% -12.40% -4.41% 8.46% -
  Horiz. % 106.58% 126.57% 91.77% 90.83% 103.68% 108.46% 100.00%
ROE 9.77 % 10.56 % 8.13 % 7.85 % 9.61 % 9.73 % 9.24 % 3.77%
  QoQ % -7.48% 29.89% 3.57% -18.31% -1.23% 5.30% -
  Horiz. % 105.74% 114.29% 87.99% 84.96% 104.00% 105.30% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 225.73 200.97 202.59 199.11 209.64 198.83 199.51 8.54%
  QoQ % 12.32% -0.80% 1.75% -5.02% 5.44% -0.34% -
  Horiz. % 113.14% 100.73% 101.54% 99.80% 105.08% 99.66% 100.00%
EPS 30.56 32.32 24.00 22.92 27.68 27.33 25.21 13.62%
  QoQ % -5.45% 34.67% 4.71% -17.20% 1.28% 8.41% -
  Horiz. % 121.22% 128.20% 95.20% 90.92% 109.80% 108.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7,592.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 7,692.31% 100.00%
NAPS 3.1300 3.0600 2.9000 2.9200 2.8800 2.8100 2.7300 9.50%
  QoQ % 2.29% 5.52% -0.68% 1.39% 2.49% 2.93% -
  Horiz. % 114.65% 112.09% 106.23% 106.96% 105.49% 102.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 225.73 200.97 202.59 199.11 209.64 198.83 199.53 8.53%
  QoQ % 12.32% -0.80% 1.75% -5.02% 5.44% -0.35% -
  Horiz. % 113.13% 100.72% 101.53% 99.79% 105.07% 99.65% 100.00%
EPS 30.56 32.32 24.00 22.92 27.68 27.33 25.22 13.59%
  QoQ % -5.45% 34.67% 4.71% -17.20% 1.28% 8.37% -
  Horiz. % 121.17% 128.15% 95.16% 90.88% 109.75% 108.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7,592.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 7,692.31% 100.00%
NAPS 3.1300 3.0600 2.9000 2.9200 2.8800 2.8099 2.7302 9.49%
  QoQ % 2.29% 5.52% -0.68% 1.39% 2.49% 2.92% -
  Horiz. % 114.64% 112.08% 106.22% 106.95% 105.49% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.9600 1.8600 1.8800 1.8500 1.8600 1.5800 1.6800 -
P/RPS 0.87 0.93 0.93 0.93 0.89 0.79 0.84 2.36%
  QoQ % -6.45% 0.00% 0.00% 4.49% 12.66% -5.95% -
  Horiz. % 103.57% 110.71% 110.71% 110.71% 105.95% 94.05% 100.00%
P/EPS 6.41 5.75 7.97 8.07 6.72 5.78 6.66 -2.51%
  QoQ % 11.48% -27.85% -1.24% 20.09% 16.26% -13.21% -
  Horiz. % 96.25% 86.34% 119.67% 121.17% 100.90% 86.79% 100.00%
EY 15.60 17.38 12.55 12.39 14.88 17.30 15.01 2.59%
  QoQ % -10.24% 38.49% 1.29% -16.73% -13.99% 15.26% -
  Horiz. % 103.93% 115.79% 83.61% 82.54% 99.13% 115.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.33 0.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7,812.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 7,912.50% 100.00%
P/NAPS 0.63 0.61 0.65 0.63 0.65 0.56 0.62 1.07%
  QoQ % 3.28% -6.15% 3.17% -3.08% 16.07% -9.68% -
  Horiz. % 101.61% 98.39% 104.84% 101.61% 104.84% 90.32% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.8500 1.9000 2.0300 1.6900 1.8600 1.8000 1.6300 -
P/RPS 0.82 0.95 1.00 0.85 0.89 0.91 0.82 -
  QoQ % -13.68% -5.00% 17.65% -4.49% -2.20% 10.98% -
  Horiz. % 100.00% 115.85% 121.95% 103.66% 108.54% 110.98% 100.00%
P/EPS 6.05 5.88 8.61 7.38 6.72 6.59 6.46 -4.26%
  QoQ % 2.89% -31.71% 16.67% 9.82% 1.97% 2.01% -
  Horiz. % 93.65% 91.02% 133.28% 114.24% 104.02% 102.01% 100.00%
EY 16.53 17.01 11.62 13.56 14.88 15.18 15.47 4.50%
  QoQ % -2.82% 46.39% -14.31% -8.87% -1.98% -1.87% -
  Horiz. % 106.85% 109.95% 75.11% 87.65% 96.19% 98.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6,850.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 6,950.00% 100.00%
P/NAPS 0.59 0.62 0.70 0.58 0.65 0.64 0.60 -1.11%
  QoQ % -4.84% -11.43% 20.69% -10.77% 1.56% 6.67% -
  Horiz. % 98.33% 103.33% 116.67% 96.67% 108.33% 106.67% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS