Highlights

[UMS] QoQ 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 -     37.36%    YoY -     -23.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 21,295 22,962 19,949 21,316 19,182 21,326 20,372 3.00%
  QoQ % -7.26% 15.10% -6.41% 11.13% -10.05% 4.68% -
  Horiz. % 104.53% 112.71% 97.92% 104.63% 94.16% 104.68% 100.00%
PBT 3,797 4,330 6,954 3,334 2,950 3,836 4,761 -13.99%
  QoQ % -12.31% -37.73% 108.58% 13.02% -23.10% -19.43% -
  Horiz. % 79.75% 90.95% 146.06% 70.03% 61.96% 80.57% 100.00%
Tax -928 -1,207 -993 -788 -1,076 -1,014 -692 21.59%
  QoQ % 23.12% -21.55% -26.02% 26.77% -6.11% -46.53% -
  Horiz. % 134.10% 174.42% 143.50% 113.87% 155.49% 146.53% 100.00%
NP 2,869 3,123 5,961 2,546 1,874 2,822 4,069 -20.76%
  QoQ % -8.13% -47.61% 134.13% 35.86% -33.59% -30.65% -
  Horiz. % 70.51% 76.75% 146.50% 62.57% 46.06% 69.35% 100.00%
NP to SH 2,854 3,110 5,953 2,537 1,847 2,815 4,064 -20.98%
  QoQ % -8.23% -47.76% 134.65% 37.36% -34.39% -30.73% -
  Horiz. % 70.23% 76.53% 146.48% 62.43% 45.45% 69.27% 100.00%
Tax Rate 24.44 % 27.88 % 14.28 % 23.64 % 36.47 % 26.43 % 14.53 % 41.39%
  QoQ % -12.34% 95.24% -39.59% -35.18% 37.99% 81.90% -
  Horiz. % 168.20% 191.88% 98.28% 162.70% 251.00% 181.90% 100.00%
Total Cost 18,426 19,839 13,988 18,770 17,308 18,504 16,303 8.50%
  QoQ % -7.12% 41.83% -25.48% 8.45% -6.46% 13.50% -
  Horiz. % 113.02% 121.69% 85.80% 115.13% 106.16% 113.50% 100.00%
Net Worth 130,208 127,359 124,511 118,001 118,814 117,187 115,126 8.54%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.79% -
  Horiz. % 113.10% 110.63% 108.15% 102.50% 103.20% 101.79% 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 % - % - % - % - % - % - % 100.10 % -
  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 130,208 127,359 124,511 118,001 118,814 117,187 115,126 8.54%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.79% -
  Horiz. % 113.10% 110.63% 108.15% 102.50% 103.20% 101.79% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,680 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 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 13.47 % 13.60 % 29.88 % 11.94 % 9.77 % 13.23 % 19.97 % -23.07%
  QoQ % -0.96% -54.48% 150.25% 22.21% -26.15% -33.75% -
  Horiz. % 67.45% 68.10% 149.62% 59.79% 48.92% 66.25% 100.00%
ROE 2.19 % 2.44 % 4.78 % 2.15 % 1.55 % 2.40 % 3.53 % -27.24%
  QoQ % -10.25% -48.95% 122.33% 38.71% -35.42% -32.01% -
  Horiz. % 62.04% 69.12% 135.41% 60.91% 43.91% 67.99% 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 52.33 56.43 49.03 52.39 47.14 52.41 50.08 2.97%
  QoQ % -7.27% 15.09% -6.41% 11.14% -10.06% 4.65% -
  Horiz. % 104.49% 112.68% 97.90% 104.61% 94.13% 104.65% 100.00%
EPS 7.01 7.64 14.63 6.00 4.54 6.92 9.99 -21.02%
  QoQ % -8.25% -47.78% 143.83% 32.16% -34.39% -30.73% -
  Horiz. % 70.17% 76.48% 146.45% 60.06% 45.45% 69.27% 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 2.8300 8.53%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.77% -
  Horiz. % 113.07% 110.60% 108.13% 102.47% 103.18% 101.77% 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 52.33 56.43 49.03 52.39 47.14 52.41 50.07 2.98%
  QoQ % -7.27% 15.09% -6.41% 11.14% -10.06% 4.67% -
  Horiz. % 104.51% 112.70% 97.92% 104.63% 94.15% 104.67% 100.00%
EPS 7.01 7.64 14.63 6.00 4.54 6.92 9.99 -21.02%
  QoQ % -8.25% -47.78% 143.83% 32.16% -34.39% -30.73% -
  Horiz. % 70.17% 76.48% 146.45% 60.06% 45.45% 69.27% 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 2.8294 8.54%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.79% -
  Horiz. % 113.10% 110.62% 108.15% 102.50% 103.20% 101.79% 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 3.82 3.47 3.79 3.59 3.92 3.55 3.16 13.47%
  QoQ % 10.09% -8.44% 5.57% -8.42% 10.42% 12.34% -
  Horiz. % 120.89% 109.81% 119.94% 113.61% 124.05% 112.34% 100.00%
P/EPS 28.51 25.64 12.71 30.15 40.76 26.89 15.82 48.04%
  QoQ % 11.19% 101.73% -57.84% -26.03% 51.58% 69.97% -
  Horiz. % 180.21% 162.07% 80.34% 190.58% 257.65% 169.97% 100.00%
EY 3.51 3.90 7.87 3.32 2.45 3.72 6.32 -32.41%
  QoQ % -10.00% -50.44% 137.05% 35.51% -34.14% -41.14% -
  Horiz. % 55.54% 61.71% 124.53% 52.53% 38.77% 58.86% 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 3.90 3.28 3.88 3.88 3.58 3.55 3.59 5.67%
  QoQ % 18.90% -15.46% 0.00% 8.38% 0.85% -1.11% -
  Horiz. % 108.64% 91.36% 108.08% 108.08% 99.72% 98.89% 100.00%
P/EPS 29.08 24.20 12.99 32.56 37.23 26.89 18.02 37.54%
  QoQ % 20.17% 86.30% -60.10% -12.54% 38.45% 49.22% -
  Horiz. % 161.38% 134.30% 72.09% 180.69% 206.60% 149.22% 100.00%
EY 3.44 4.13 7.70 3.07 2.69 3.72 5.55 -27.28%
  QoQ % -16.71% -46.36% 150.81% 14.13% -27.69% -32.97% -
  Horiz. % 61.98% 74.41% 138.74% 55.32% 48.47% 67.03% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers