Highlights

[UMS] QoQ Cumulative Quarter Result on 2011-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     74.85%    YoY -     42.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 40,508 21,326 80,903 60,891 38,657 20,212 71,661 -31.61%
  QoQ % 89.95% -73.64% 32.87% 57.52% 91.26% -71.79% -
  Horiz. % 56.53% 29.76% 112.90% 84.97% 53.94% 28.21% 100.00%
PBT 6,786 3,836 14,752 10,366 6,144 3,498 11,502 -29.63%
  QoQ % 76.90% -74.00% 42.31% 68.72% 75.64% -69.59% -
  Horiz. % 59.00% 33.35% 128.26% 90.12% 53.42% 30.41% 100.00%
Tax -2,090 -1,014 -3,555 -2,599 -1,701 -944 -2,685 -15.37%
  QoQ % -106.11% 71.48% -36.78% -52.79% -80.19% 64.84% -
  Horiz. % 77.84% 37.77% 132.40% 96.80% 63.35% 35.16% 100.00%
NP 4,696 2,822 11,197 7,767 4,443 2,554 8,817 -34.27%
  QoQ % 66.41% -74.80% 44.16% 74.81% 73.96% -71.03% -
  Horiz. % 53.26% 32.01% 126.99% 88.09% 50.39% 28.97% 100.00%
NP to SH 4,662 2,815 11,120 7,695 4,401 2,533 8,754 -34.27%
  QoQ % 65.61% -74.69% 44.51% 74.85% 73.75% -71.06% -
  Horiz. % 53.26% 32.16% 127.03% 87.90% 50.27% 28.94% 100.00%
Tax Rate 30.80 % 26.43 % 24.10 % 25.07 % 27.69 % 26.99 % 23.34 % 20.29%
  QoQ % 16.53% 9.67% -3.87% -9.46% 2.59% 15.64% -
  Horiz. % 131.96% 113.24% 103.26% 107.41% 118.64% 115.64% 100.00%
Total Cost 35,812 18,504 69,706 53,124 34,214 17,658 62,844 -31.24%
  QoQ % 93.54% -73.45% 31.21% 55.27% 93.76% -71.90% -
  Horiz. % 56.99% 29.44% 110.92% 84.53% 54.44% 28.10% 100.00%
Net Worth 118,814 117,187 114,334 111,091 110,635 108,557 106,185 7.77%
  QoQ % 1.39% 2.49% 2.92% 0.41% 1.91% 2.23% -
  Horiz. % 111.89% 110.36% 107.67% 104.62% 104.19% 102.23% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 4,068 40 - - 4,068 -
  QoQ % 0.00% 0.00% 9,899.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.01% 1.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 36.59 % 0.53 % - % - % 46.47 % -
  QoQ % 0.00% 0.00% 6,803.77% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.74% 1.14% 0.00% 0.00% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,814 117,187 114,334 111,091 110,635 108,557 106,185 7.77%
  QoQ % 1.39% 2.49% 2.92% 0.41% 1.91% 2.23% -
  Horiz. % 111.89% 110.36% 107.67% 104.62% 104.19% 102.23% 100.00%
NOSH 40,690 40,690 40,688 40,692 40,674 40,658 40,684 0.01%
  QoQ % 0.00% 0.00% -0.01% 0.04% 0.04% -0.06% -
  Horiz. % 100.01% 100.01% 100.01% 100.02% 99.98% 99.94% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.59 % 13.23 % 13.84 % 12.76 % 11.49 % 12.64 % 12.30 % -3.88%
  QoQ % -12.40% -4.41% 8.46% 11.05% -9.10% 2.76% -
  Horiz. % 94.23% 107.56% 112.52% 103.74% 93.41% 102.76% 100.00%
ROE 3.92 % 2.40 % 9.73 % 6.93 % 3.98 % 2.33 % 8.24 % -39.03%
  QoQ % 63.33% -75.33% 40.40% 74.12% 70.82% -71.72% -
  Horiz. % 47.57% 29.13% 118.08% 84.10% 48.30% 28.28% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.55 52.41 198.83 149.64 95.04 49.71 176.14 -31.62%
  QoQ % 89.94% -73.64% 32.87% 57.45% 91.19% -71.78% -
  Horiz. % 56.52% 29.75% 112.88% 84.96% 53.96% 28.22% 100.00%
EPS 11.46 6.92 27.33 18.91 10.82 6.23 21.51 -34.26%
  QoQ % 65.61% -74.68% 44.53% 74.77% 73.68% -71.04% -
  Horiz. % 53.28% 32.17% 127.06% 87.91% 50.30% 28.96% 100.00%
DPS 0.00 0.00 10.00 0.10 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 1.00% 0.00% 0.00% 100.00%
NAPS 2.9200 2.8800 2.8100 2.7300 2.7200 2.6700 2.6100 7.76%
  QoQ % 1.39% 2.49% 2.93% 0.37% 1.87% 2.30% -
  Horiz. % 111.88% 110.34% 107.66% 104.60% 104.21% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.55 52.41 198.83 149.65 95.00 49.67 176.11 -31.61%
  QoQ % 89.94% -73.64% 32.86% 57.53% 91.26% -71.80% -
  Horiz. % 56.53% 29.76% 112.90% 84.98% 53.94% 28.20% 100.00%
EPS 11.46 6.92 27.33 18.91 10.82 6.23 21.51 -34.26%
  QoQ % 65.61% -74.68% 44.53% 74.77% 73.68% -71.04% -
  Horiz. % 53.28% 32.17% 127.06% 87.91% 50.30% 28.96% 100.00%
DPS 0.00 0.00 10.00 0.10 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 1.00% 0.00% 0.00% 100.00%
NAPS 2.9200 2.8800 2.8099 2.7302 2.7190 2.6679 2.6096 7.77%
  QoQ % 1.39% 2.49% 2.92% 0.41% 1.92% 2.23% -
  Horiz. % 111.89% 110.36% 107.68% 104.62% 104.19% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8500 1.8600 1.5800 1.6800 1.7500 1.6500 1.3300 -
P/RPS 1.86 3.55 0.79 1.12 1.84 3.32 0.76 81.51%
  QoQ % -47.61% 349.37% -29.46% -39.13% -44.58% 336.84% -
  Horiz. % 244.74% 467.11% 103.95% 147.37% 242.11% 436.84% 100.00%
P/EPS 16.15 26.89 5.78 8.88 16.17 26.48 6.18 89.61%
  QoQ % -39.94% 365.22% -34.91% -45.08% -38.94% 328.48% -
  Horiz. % 261.33% 435.11% 93.53% 143.69% 261.65% 428.48% 100.00%
EY 6.19 3.72 17.30 11.26 6.18 3.78 16.18 -47.27%
  QoQ % 66.40% -78.50% 53.64% 82.20% 63.49% -76.64% -
  Horiz. % 38.26% 22.99% 106.92% 69.59% 38.20% 23.36% 100.00%
DY 0.00 0.00 6.33 0.06 0.00 0.00 7.52 -
  QoQ % 0.00% 0.00% 10,450.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.18% 0.80% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.65 0.56 0.62 0.64 0.62 0.51 15.11%
  QoQ % -3.08% 16.07% -9.68% -3.12% 3.23% 21.57% -
  Horiz. % 123.53% 127.45% 109.80% 121.57% 125.49% 121.57% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.6900 1.8600 1.8000 1.6300 1.6100 1.6800 1.3800 -
P/RPS 1.70 3.55 0.91 1.09 1.69 3.38 0.78 68.02%
  QoQ % -52.11% 290.11% -16.51% -35.50% -50.00% 333.33% -
  Horiz. % 217.95% 455.13% 116.67% 139.74% 216.67% 433.33% 100.00%
P/EPS 14.75 26.89 6.59 8.62 14.88 26.97 6.41 74.21%
  QoQ % -45.15% 308.04% -23.55% -42.07% -44.83% 320.75% -
  Horiz. % 230.11% 419.50% 102.81% 134.48% 232.14% 420.75% 100.00%
EY 6.78 3.72 15.18 11.60 6.72 3.71 15.59 -42.57%
  QoQ % 82.26% -75.49% 30.86% 72.62% 81.13% -76.20% -
  Horiz. % 43.49% 23.86% 97.37% 74.41% 43.10% 23.80% 100.00%
DY 0.00 0.00 5.56 0.06 0.00 0.00 7.25 -
  QoQ % 0.00% 0.00% 9,166.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.69% 0.83% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.65 0.64 0.60 0.59 0.63 0.53 6.19%
  QoQ % -10.77% 1.56% 6.67% 1.69% -6.35% 18.87% -
  Horiz. % 109.43% 122.64% 120.75% 113.21% 111.32% 118.87% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers