Highlights

[UMS] QoQ Cumulative Quarter Result on 2012-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     82.69%    YoY -     18.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 65,850 44,257 22,962 81,773 61,824 40,508 21,326 112.19%
  QoQ % 48.79% 92.74% -71.92% 32.27% 52.62% 89.95% -
  Horiz. % 308.78% 207.53% 107.67% 383.44% 289.90% 189.95% 100.00%
PBT 11,874 8,127 4,330 17,074 10,120 6,786 3,836 112.54%
  QoQ % 46.11% 87.69% -74.64% 68.72% 49.13% 76.90% -
  Horiz. % 309.54% 211.86% 112.88% 445.10% 263.82% 176.90% 100.00%
Tax -3,084 -2,135 -1,207 -3,871 -2,878 -2,090 -1,014 110.06%
  QoQ % -44.45% -76.88% 68.82% -34.50% -37.70% -106.11% -
  Horiz. % 304.14% 210.55% 119.03% 381.76% 283.83% 206.11% 100.00%
NP 8,790 5,992 3,123 13,203 7,242 4,696 2,822 113.43%
  QoQ % 46.70% 91.87% -76.35% 82.31% 54.22% 66.41% -
  Horiz. % 311.48% 212.33% 110.67% 467.86% 256.63% 166.41% 100.00%
NP to SH 8,736 5,964 3,110 13,152 7,199 4,662 2,815 112.91%
  QoQ % 46.48% 91.77% -76.35% 82.69% 54.42% 65.61% -
  Horiz. % 310.34% 211.87% 110.48% 467.21% 255.74% 165.61% 100.00%
Tax Rate 25.97 % 26.27 % 27.88 % 22.67 % 28.44 % 30.80 % 26.43 % -1.16%
  QoQ % -1.14% -5.77% 22.98% -20.29% -7.66% 16.53% -
  Horiz. % 98.26% 99.39% 105.49% 85.77% 107.60% 116.53% 100.00%
Total Cost 57,060 38,265 19,839 68,570 54,582 35,812 18,504 112.00%
  QoQ % 49.12% 92.88% -71.07% 25.63% 52.41% 93.54% -
  Horiz. % 308.37% 206.79% 107.21% 370.57% 294.97% 193.54% 100.00%
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.35 % 13.54 % 13.60 % 16.15 % 11.71 % 11.59 % 13.23 % 0.60%
  QoQ % -1.40% -0.44% -15.79% 37.92% 1.04% -12.40% -
  Horiz. % 100.91% 102.34% 102.80% 122.07% 88.51% 87.60% 100.00%
ROE 6.73 % 4.58 % 2.44 % 10.56 % 6.10 % 3.92 % 2.40 % 98.98%
  QoQ % 46.94% 87.70% -76.89% 73.11% 55.61% 63.33% -
  Horiz. % 280.42% 190.83% 101.67% 440.00% 254.17% 163.33% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 161.83 108.77 56.43 200.97 151.94 99.55 52.41 112.19%
  QoQ % 48.78% 92.75% -71.92% 32.27% 52.63% 89.94% -
  Horiz. % 308.78% 207.54% 107.67% 383.46% 289.91% 189.94% 100.00%
EPS 21.47 14.66 7.64 32.32 18.00 11.46 6.92 112.87%
  QoQ % 46.45% 91.88% -76.36% 79.56% 57.07% 65.61% -
  Horiz. % 310.26% 211.85% 110.40% 467.05% 260.12% 165.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 161.83 108.77 56.43 200.97 151.94 99.55 52.41 112.19%
  QoQ % 48.78% 92.75% -71.92% 32.27% 52.63% 89.94% -
  Horiz. % 308.78% 207.54% 107.67% 383.46% 289.91% 189.94% 100.00%
EPS 21.47 14.66 7.64 32.32 18.00 11.46 6.92 112.87%
  QoQ % 46.45% 91.88% -76.36% 79.56% 57.07% 65.61% -
  Horiz. % 310.26% 211.85% 110.40% 467.05% 260.12% 165.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.1700 2.0000 1.9600 1.8600 1.8800 1.8500 1.8600 -
P/RPS 1.34 1.84 3.47 0.93 1.24 1.86 3.55 -47.80%
  QoQ % -27.17% -46.97% 273.12% -25.00% -33.33% -47.61% -
  Horiz. % 37.75% 51.83% 97.75% 26.20% 34.93% 52.39% 100.00%
P/EPS 10.11 13.65 25.64 5.75 10.63 16.15 26.89 -47.94%
  QoQ % -25.93% -46.76% 345.91% -45.91% -34.18% -39.94% -
  Horiz. % 37.60% 50.76% 95.35% 21.38% 39.53% 60.06% 100.00%
EY 9.89 7.33 3.90 17.38 9.41 6.19 3.72 92.03%
  QoQ % 34.92% 87.95% -77.56% 84.70% 52.02% 66.40% -
  Horiz. % 265.86% 197.04% 104.84% 467.20% 252.96% 166.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.63 0.63 0.61 0.65 0.63 0.65 3.06%
  QoQ % 7.94% 0.00% 3.28% -6.15% 3.17% -3.08% -
  Horiz. % 104.62% 96.92% 96.92% 93.85% 100.00% 96.92% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 -
Price 2.4800 2.0400 1.8500 1.9000 2.0300 1.6900 1.8600 -
P/RPS 1.53 1.88 3.28 0.95 1.34 1.70 3.55 -42.97%
  QoQ % -18.62% -42.68% 245.26% -29.10% -21.18% -52.11% -
  Horiz. % 43.10% 52.96% 92.39% 26.76% 37.75% 47.89% 100.00%
P/EPS 11.55 13.92 24.20 5.88 11.47 14.75 26.89 -43.10%
  QoQ % -17.03% -42.48% 311.56% -48.74% -22.24% -45.15% -
  Horiz. % 42.95% 51.77% 90.00% 21.87% 42.66% 54.85% 100.00%
EY 8.66 7.18 4.13 17.01 8.72 6.78 3.72 75.74%
  QoQ % 20.61% 73.85% -75.72% 95.07% 28.61% 82.26% -
  Horiz. % 232.80% 193.01% 111.02% 457.26% 234.41% 182.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.64 0.59 0.62 0.70 0.58 0.65 12.94%
  QoQ % 21.87% 8.47% -4.84% -11.43% 20.69% -10.77% -
  Horiz. % 120.00% 98.46% 90.77% 95.38% 107.69% 89.23% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers