Highlights

[UMS] QoQ Cumulative Quarter Result on 2012-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     54.42%    YoY -     -6.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 44,257 22,962 81,773 61,824 40,508 21,326 80,903 -33.09%
  QoQ % 92.74% -71.92% 32.27% 52.62% 89.95% -73.64% -
  Horiz. % 54.70% 28.38% 101.08% 76.42% 50.07% 26.36% 100.00%
PBT 8,127 4,330 17,074 10,120 6,786 3,836 14,752 -32.77%
  QoQ % 87.69% -74.64% 68.72% 49.13% 76.90% -74.00% -
  Horiz. % 55.09% 29.35% 115.74% 68.60% 46.00% 26.00% 100.00%
Tax -2,135 -1,207 -3,871 -2,878 -2,090 -1,014 -3,555 -28.80%
  QoQ % -76.88% 68.82% -34.50% -37.70% -106.11% 71.48% -
  Horiz. % 60.06% 33.95% 108.89% 80.96% 58.79% 28.52% 100.00%
NP 5,992 3,123 13,203 7,242 4,696 2,822 11,197 -34.06%
  QoQ % 91.87% -76.35% 82.31% 54.22% 66.41% -74.80% -
  Horiz. % 53.51% 27.89% 117.92% 64.68% 41.94% 25.20% 100.00%
NP to SH 5,964 3,110 13,152 7,199 4,662 2,815 11,120 -33.96%
  QoQ % 91.77% -76.35% 82.69% 54.42% 65.61% -74.69% -
  Horiz. % 53.63% 27.97% 118.27% 64.74% 41.92% 25.31% 100.00%
Tax Rate 26.27 % 27.88 % 22.67 % 28.44 % 30.80 % 26.43 % 24.10 % 5.91%
  QoQ % -5.77% 22.98% -20.29% -7.66% 16.53% 9.67% -
  Horiz. % 109.00% 115.68% 94.07% 118.01% 127.80% 109.67% 100.00%
Total Cost 38,265 19,839 68,570 54,582 35,812 18,504 69,706 -32.93%
  QoQ % 92.88% -71.07% 25.63% 52.41% 93.54% -73.45% -
  Horiz. % 54.89% 28.46% 98.37% 78.30% 51.38% 26.55% 100.00%
Net Worth 130,208 127,359 124,511 118,001 118,814 117,187 114,334 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.21% 103.92% 102.49% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 4,068 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 36.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 130,208 127,359 124,511 118,001 118,814 117,187 114,334 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.21% 103.92% 102.49% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,688 0.00%
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.54 % 13.60 % 16.15 % 11.71 % 11.59 % 13.23 % 13.84 % -1.45%
  QoQ % -0.44% -15.79% 37.92% 1.04% -12.40% -4.41% -
  Horiz. % 97.83% 98.27% 116.69% 84.61% 83.74% 95.59% 100.00%
ROE 4.58 % 2.44 % 10.56 % 6.10 % 3.92 % 2.40 % 9.73 % -39.46%
  QoQ % 87.70% -76.89% 73.11% 55.61% 63.33% -75.33% -
  Horiz. % 47.07% 25.08% 108.53% 62.69% 40.29% 24.67% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 108.77 56.43 200.97 151.94 99.55 52.41 198.83 -33.09%
  QoQ % 92.75% -71.92% 32.27% 52.63% 89.94% -73.64% -
  Horiz. % 54.71% 28.38% 101.08% 76.42% 50.07% 26.36% 100.00%
EPS 14.66 7.64 32.32 18.00 11.46 6.92 27.33 -33.96%
  QoQ % 91.88% -76.36% 79.56% 57.07% 65.61% -74.68% -
  Horiz. % 53.64% 27.95% 118.26% 65.86% 41.93% 25.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 2.8100 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.20% 103.91% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 108.77 56.43 200.97 151.94 99.55 52.41 198.83 -33.09%
  QoQ % 92.75% -71.92% 32.27% 52.63% 89.94% -73.64% -
  Horiz. % 54.71% 28.38% 101.08% 76.42% 50.07% 26.36% 100.00%
EPS 14.66 7.64 32.32 18.00 11.46 6.92 27.33 -33.96%
  QoQ % 91.88% -76.36% 79.56% 57.07% 65.61% -74.68% -
  Horiz. % 53.64% 27.95% 118.26% 65.86% 41.93% 25.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 2.8099 9.04%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 2.49% -
  Horiz. % 113.88% 111.39% 108.90% 103.21% 103.92% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.0000 1.9600 1.8600 1.8800 1.8500 1.8600 1.5800 -
P/RPS 1.84 3.47 0.93 1.24 1.86 3.55 0.79 75.62%
  QoQ % -46.97% 273.12% -25.00% -33.33% -47.61% 349.37% -
  Horiz. % 232.91% 439.24% 117.72% 156.96% 235.44% 449.37% 100.00%
P/EPS 13.65 25.64 5.75 10.63 16.15 26.89 5.78 77.25%
  QoQ % -46.76% 345.91% -45.91% -34.18% -39.94% 365.22% -
  Horiz. % 236.16% 443.60% 99.48% 183.91% 279.41% 465.22% 100.00%
EY 7.33 3.90 17.38 9.41 6.19 3.72 17.30 -43.56%
  QoQ % 87.95% -77.56% 84.70% 52.02% 66.40% -78.50% -
  Horiz. % 42.37% 22.54% 100.46% 54.39% 35.78% 21.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.63 0.61 0.65 0.63 0.65 0.56 8.16%
  QoQ % 0.00% 3.28% -6.15% 3.17% -3.08% 16.07% -
  Horiz. % 112.50% 112.50% 108.93% 116.07% 112.50% 116.07% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 -
Price 2.0400 1.8500 1.9000 2.0300 1.6900 1.8600 1.8000 -
P/RPS 1.88 3.28 0.95 1.34 1.70 3.55 0.91 62.14%
  QoQ % -42.68% 245.26% -29.10% -21.18% -52.11% 290.11% -
  Horiz. % 206.59% 360.44% 104.40% 147.25% 186.81% 390.11% 100.00%
P/EPS 13.92 24.20 5.88 11.47 14.75 26.89 6.59 64.55%
  QoQ % -42.48% 311.56% -48.74% -22.24% -45.15% 308.04% -
  Horiz. % 211.23% 367.22% 89.23% 174.05% 223.82% 408.04% 100.00%
EY 7.18 4.13 17.01 8.72 6.78 3.72 15.18 -39.27%
  QoQ % 73.85% -75.72% 95.07% 28.61% 82.26% -75.49% -
  Horiz. % 47.30% 27.21% 112.06% 57.44% 44.66% 24.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.59 0.62 0.70 0.58 0.65 0.64 -
  QoQ % 8.47% -4.84% -11.43% 20.69% -10.77% 1.56% -
  Horiz. % 100.00% 92.19% 96.88% 109.38% 90.62% 101.56% 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
 
 

514  279  654  1008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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