Highlights

[UMS] QoQ 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 -     76.71%    YoY -     70.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 19,182 21,326 20,372 22,234 18,445 20,212 16,870 8.93%
  QoQ % -10.05% 4.68% -8.37% 20.54% -8.74% 19.81% -
  Horiz. % 113.70% 126.41% 120.76% 131.80% 109.34% 119.81% 100.00%
PBT 2,950 3,836 4,761 4,222 2,646 3,498 3,709 -14.14%
  QoQ % -23.10% -19.43% 12.77% 59.56% -24.36% -5.69% -
  Horiz. % 79.54% 103.42% 128.36% 113.83% 71.34% 94.31% 100.00%
Tax -1,076 -1,014 -692 -898 -757 -944 -336 117.11%
  QoQ % -6.11% -46.53% 22.94% -18.63% 19.81% -180.95% -
  Horiz. % 320.24% 301.79% 205.95% 267.26% 225.30% 280.95% 100.00%
NP 1,874 2,822 4,069 3,324 1,889 2,554 3,373 -32.39%
  QoQ % -33.59% -30.65% 22.41% 75.97% -26.04% -24.28% -
  Horiz. % 55.56% 83.66% 120.63% 98.55% 56.00% 75.72% 100.00%
NP to SH 1,847 2,815 4,064 3,301 1,868 2,533 3,365 -32.94%
  QoQ % -34.39% -30.73% 23.11% 76.71% -26.25% -24.73% -
  Horiz. % 54.89% 83.66% 120.77% 98.10% 55.51% 75.27% 100.00%
Tax Rate 36.47 % 26.43 % 14.53 % 21.27 % 28.61 % 26.99 % 9.06 % 152.83%
  QoQ % 37.99% 81.90% -31.69% -25.66% 6.00% 197.90% -
  Horiz. % 402.54% 291.72% 160.38% 234.77% 315.78% 297.90% 100.00%
Total Cost 17,308 18,504 16,303 18,910 16,556 17,658 13,497 18.02%
  QoQ % -6.46% 13.50% -13.79% 14.22% -6.24% 30.83% -
  Horiz. % 128.24% 137.10% 120.79% 140.11% 122.66% 130.83% 100.00%
Net Worth 118,814 117,187 115,126 111,118 110,696 108,557 106,237 7.74%
  QoQ % 1.39% 1.79% 3.61% 0.38% 1.97% 2.18% -
  Horiz. % 111.84% 110.31% 108.37% 104.60% 104.20% 102.18% 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 - - 4,070 -
  QoQ % 0.00% 0.00% 9,894.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.94% 1.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 100.10 % 1.23 % - % - % 120.96 % -
  QoQ % 0.00% 0.00% 8,038.21% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.75% 1.02% 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 118,814 117,187 115,126 111,118 110,696 108,557 106,237 7.74%
  QoQ % 1.39% 1.79% 3.61% 0.38% 1.97% 2.18% -
  Horiz. % 111.84% 110.31% 108.37% 104.60% 104.20% 102.18% 100.00%
NOSH 40,690 40,690 40,680 40,702 40,697 40,658 40,703 -0.02%
  QoQ % 0.00% 0.02% -0.05% 0.01% 0.10% -0.11% -
  Horiz. % 99.97% 99.97% 99.94% 100.00% 99.98% 99.89% 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 9.77 % 13.23 % 19.97 % 14.95 % 10.24 % 12.64 % 19.99 % -37.93%
  QoQ % -26.15% -33.75% 33.58% 46.00% -18.99% -36.77% -
  Horiz. % 48.87% 66.18% 99.90% 74.79% 51.23% 63.23% 100.00%
ROE 1.55 % 2.40 % 3.53 % 2.97 % 1.69 % 2.33 % 3.17 % -37.91%
  QoQ % -35.42% -32.01% 18.86% 75.74% -27.47% -26.50% -
  Horiz. % 48.90% 75.71% 111.36% 93.69% 53.31% 73.50% 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 47.14 52.41 50.08 54.63 45.32 49.71 41.45 8.95%
  QoQ % -10.06% 4.65% -8.33% 20.54% -8.83% 19.93% -
  Horiz. % 113.73% 126.44% 120.82% 131.80% 109.34% 119.93% 100.00%
EPS 4.54 6.92 9.99 8.11 4.59 6.23 8.27 -32.93%
  QoQ % -34.39% -30.73% 23.18% 76.69% -26.32% -24.67% -
  Horiz. % 54.90% 83.68% 120.80% 98.07% 55.50% 75.33% 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 2.8300 2.7300 2.7200 2.6700 2.6100 7.76%
  QoQ % 1.39% 1.77% 3.66% 0.37% 1.87% 2.30% -
  Horiz. % 111.88% 110.34% 108.43% 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 47.14 52.41 50.07 54.64 45.33 49.67 41.46 8.93%
  QoQ % -10.06% 4.67% -8.36% 20.54% -8.74% 19.80% -
  Horiz. % 113.70% 126.41% 120.77% 131.79% 109.33% 119.80% 100.00%
EPS 4.54 6.92 9.99 8.11 4.59 6.23 8.27 -32.93%
  QoQ % -34.39% -30.73% 23.18% 76.69% -26.32% -24.67% -
  Horiz. % 54.90% 83.68% 120.80% 98.07% 55.50% 75.33% 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 2.8294 2.7309 2.7205 2.6679 2.6109 7.74%
  QoQ % 1.39% 1.79% 3.61% 0.38% 1.97% 2.18% -
  Horiz. % 111.84% 110.31% 108.37% 104.60% 104.20% 102.18% 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 3.92 3.55 3.16 3.08 3.86 3.32 3.21 14.24%
  QoQ % 10.42% 12.34% 2.60% -20.21% 16.27% 3.43% -
  Horiz. % 122.12% 110.59% 98.44% 95.95% 120.25% 103.43% 100.00%
P/EPS 40.76 26.89 15.82 20.72 38.13 26.48 16.09 85.73%
  QoQ % 51.58% 69.97% -23.65% -45.66% 44.00% 64.57% -
  Horiz. % 253.33% 167.12% 98.32% 128.78% 236.98% 164.57% 100.00%
EY 2.45 3.72 6.32 4.83 2.62 3.78 6.22 -46.24%
  QoQ % -34.14% -41.14% 30.85% 84.35% -30.69% -39.23% -
  Horiz. % 39.39% 59.81% 101.61% 77.65% 42.12% 60.77% 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 3.58 3.55 3.59 2.98 3.55 3.38 3.33 4.94%
  QoQ % 0.85% -1.11% 20.47% -16.06% 5.03% 1.50% -
  Horiz. % 107.51% 106.61% 107.81% 89.49% 106.61% 101.50% 100.00%
P/EPS 37.23 26.89 18.02 20.10 35.08 26.97 16.69 70.64%
  QoQ % 38.45% 49.22% -10.35% -42.70% 30.07% 61.59% -
  Horiz. % 223.07% 161.11% 107.97% 120.43% 210.19% 161.59% 100.00%
EY 2.69 3.72 5.55 4.98 2.85 3.71 5.99 -41.33%
  QoQ % -27.69% -32.97% 11.45% 74.74% -23.18% -38.06% -
  Horiz. % 44.91% 62.10% 92.65% 83.14% 47.58% 61.94% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers