Highlights

[UMS] QoQ Cumulative Quarter Result on 2011-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -74.69%    YoY -     11.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 81,773 61,824 40,508 21,326 80,903 60,891 38,657 64.56%
  QoQ % 32.27% 52.62% 89.95% -73.64% 32.87% 57.52% -
  Horiz. % 211.53% 159.93% 104.79% 55.17% 209.28% 157.52% 100.00%
PBT 17,074 10,120 6,786 3,836 14,752 10,366 6,144 97.29%
  QoQ % 68.72% 49.13% 76.90% -74.00% 42.31% 68.72% -
  Horiz. % 277.90% 164.71% 110.45% 62.43% 240.10% 168.72% 100.00%
Tax -3,871 -2,878 -2,090 -1,014 -3,555 -2,599 -1,701 72.75%
  QoQ % -34.50% -37.70% -106.11% 71.48% -36.78% -52.79% -
  Horiz. % 227.57% 169.19% 122.87% 59.61% 208.99% 152.79% 100.00%
NP 13,203 7,242 4,696 2,822 11,197 7,767 4,443 106.29%
  QoQ % 82.31% 54.22% 66.41% -74.80% 44.16% 74.81% -
  Horiz. % 297.16% 163.00% 105.69% 63.52% 252.01% 174.81% 100.00%
NP to SH 13,152 7,199 4,662 2,815 11,120 7,695 4,401 107.06%
  QoQ % 82.69% 54.42% 65.61% -74.69% 44.51% 74.85% -
  Horiz. % 298.84% 163.58% 105.93% 63.96% 252.67% 174.85% 100.00%
Tax Rate 22.67 % 28.44 % 30.80 % 26.43 % 24.10 % 25.07 % 27.69 % -12.45%
  QoQ % -20.29% -7.66% 16.53% 9.67% -3.87% -9.46% -
  Horiz. % 81.87% 102.71% 111.23% 95.45% 87.04% 90.54% 100.00%
Total Cost 68,570 54,582 35,812 18,504 69,706 53,124 34,214 58.76%
  QoQ % 25.63% 52.41% 93.54% -73.45% 31.21% 55.27% -
  Horiz. % 200.42% 159.53% 104.67% 54.08% 203.74% 155.27% 100.00%
Net Worth 124,511 118,001 118,814 117,187 114,334 111,091 110,635 8.17%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.92% 0.41% -
  Horiz. % 112.54% 106.66% 107.39% 105.92% 103.34% 100.41% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 4,068 40 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,899.16% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 9,999.16% 100.00% -
Div Payout % - % - % - % - % 36.59 % 0.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 6,803.77% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 6,903.77% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 124,511 118,001 118,814 117,187 114,334 111,091 110,635 8.17%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.92% 0.41% -
  Horiz. % 112.54% 106.66% 107.39% 105.92% 103.34% 100.41% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,688 40,692 40,674 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.03% 100.04% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.15 % 11.71 % 11.59 % 13.23 % 13.84 % 12.76 % 11.49 % 25.40%
  QoQ % 37.92% 1.04% -12.40% -4.41% 8.46% 11.05% -
  Horiz. % 140.56% 101.91% 100.87% 115.14% 120.45% 111.05% 100.00%
ROE 10.56 % 6.10 % 3.92 % 2.40 % 9.73 % 6.93 % 3.98 % 91.31%
  QoQ % 73.11% 55.61% 63.33% -75.33% 40.40% 74.12% -
  Horiz. % 265.33% 153.27% 98.49% 60.30% 244.47% 174.12% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 200.97 151.94 99.55 52.41 198.83 149.64 95.04 64.52%
  QoQ % 32.27% 52.63% 89.94% -73.64% 32.87% 57.45% -
  Horiz. % 211.46% 159.87% 104.75% 55.15% 209.21% 157.45% 100.00%
EPS 32.32 18.00 11.46 6.92 27.33 18.91 10.82 107.00%
  QoQ % 79.56% 57.07% 65.61% -74.68% 44.53% 74.77% -
  Horiz. % 298.71% 166.36% 105.91% 63.96% 252.59% 174.77% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,900.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10,000.00% 100.00% -
NAPS 3.0600 2.9000 2.9200 2.8800 2.8100 2.7300 2.7200 8.15%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.93% 0.37% -
  Horiz. % 112.50% 106.62% 107.35% 105.88% 103.31% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 200.97 151.94 99.55 52.41 198.83 149.65 95.00 64.57%
  QoQ % 32.27% 52.63% 89.94% -73.64% 32.86% 57.53% -
  Horiz. % 211.55% 159.94% 104.79% 55.17% 209.29% 157.53% 100.00%
EPS 32.32 18.00 11.46 6.92 27.33 18.91 10.82 107.00%
  QoQ % 79.56% 57.07% 65.61% -74.68% 44.53% 74.77% -
  Horiz. % 298.71% 166.36% 105.91% 63.96% 252.59% 174.77% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,900.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10,000.00% 100.00% -
NAPS 3.0600 2.9000 2.9200 2.8800 2.8099 2.7302 2.7190 8.17%
  QoQ % 5.52% -0.68% 1.39% 2.49% 2.92% 0.41% -
  Horiz. % 112.54% 106.66% 107.39% 105.92% 103.34% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.8600 1.8800 1.8500 1.8600 1.5800 1.6800 1.7500 -
P/RPS 0.93 1.24 1.86 3.55 0.79 1.12 1.84 -36.47%
  QoQ % -25.00% -33.33% -47.61% 349.37% -29.46% -39.13% -
  Horiz. % 50.54% 67.39% 101.09% 192.93% 42.93% 60.87% 100.00%
P/EPS 5.75 10.63 16.15 26.89 5.78 8.88 16.17 -49.71%
  QoQ % -45.91% -34.18% -39.94% 365.22% -34.91% -45.08% -
  Horiz. % 35.56% 65.74% 99.88% 166.30% 35.75% 54.92% 100.00%
EY 17.38 9.41 6.19 3.72 17.30 11.26 6.18 98.86%
  QoQ % 84.70% 52.02% 66.40% -78.50% 53.64% 82.20% -
  Horiz. % 281.23% 152.27% 100.16% 60.19% 279.94% 182.20% 100.00%
DY 0.00 0.00 0.00 0.00 6.33 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10,450.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10,550.00% 100.00% -
P/NAPS 0.61 0.65 0.63 0.65 0.56 0.62 0.64 -3.14%
  QoQ % -6.15% 3.17% -3.08% 16.07% -9.68% -3.12% -
  Horiz. % 95.31% 101.56% 98.44% 101.56% 87.50% 96.88% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.9000 2.0300 1.6900 1.8600 1.8000 1.6300 1.6100 -
P/RPS 0.95 1.34 1.70 3.55 0.91 1.09 1.69 -31.82%
  QoQ % -29.10% -21.18% -52.11% 290.11% -16.51% -35.50% -
  Horiz. % 56.21% 79.29% 100.59% 210.06% 53.85% 64.50% 100.00%
P/EPS 5.88 11.47 14.75 26.89 6.59 8.62 14.88 -46.06%
  QoQ % -48.74% -22.24% -45.15% 308.04% -23.55% -42.07% -
  Horiz. % 39.52% 77.08% 99.13% 180.71% 44.29% 57.93% 100.00%
EY 17.01 8.72 6.78 3.72 15.18 11.60 6.72 85.42%
  QoQ % 95.07% 28.61% 82.26% -75.49% 30.86% 72.62% -
  Horiz. % 253.12% 129.76% 100.89% 55.36% 225.89% 172.62% 100.00%
DY 0.00 0.00 0.00 0.00 5.56 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,166.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 9,266.67% 100.00% -
P/NAPS 0.62 0.70 0.58 0.65 0.64 0.60 0.59 3.35%
  QoQ % -11.43% 20.69% -10.77% 1.56% 6.67% 1.69% -
  Horiz. % 105.08% 118.64% 98.31% 110.17% 108.47% 101.69% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.190.00 
 UCREST 0.110.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.5150.00 
 IRIS 0.140.00 
 HSI-C9L 0.2050.00 
 HOOVER 0.400.00 
 BTECH 0.2050.00 
Partners & Brokers