Highlights

[UMS] QoQ Quarter Result on 2009-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     40.50%    YoY -     -37.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,508 17,012 19,271 15,049 18,717 17,274 17,845 2.47%
  QoQ % 8.79% -11.72% 28.06% -19.60% 8.35% -3.20% -
  Horiz. % 103.72% 95.33% 107.99% 84.33% 104.89% 96.80% 100.00%
PBT 2,814 1,829 3,150 2,743 2,439 2,146 2,416 10.73%
  QoQ % 53.85% -41.94% 14.84% 12.46% 13.65% -11.18% -
  Horiz. % 116.47% 75.70% 130.38% 113.53% 100.95% 88.82% 100.00%
Tax -861 -679 -809 -501 -830 -780 -623 24.15%
  QoQ % -26.80% 16.07% -61.48% 39.64% -6.41% -25.20% -
  Horiz. % 138.20% 108.99% 129.86% 80.42% 133.23% 125.20% 100.00%
NP 1,953 1,150 2,341 2,242 1,609 1,366 1,793 5.88%
  QoQ % 69.83% -50.88% 4.42% 39.34% 17.79% -23.81% -
  Horiz. % 108.92% 64.14% 130.56% 125.04% 89.74% 76.19% 100.00%
NP to SH 1,936 1,138 2,315 2,241 1,595 1,366 1,780 5.78%
  QoQ % 70.12% -50.84% 3.30% 40.50% 16.76% -23.26% -
  Horiz. % 108.76% 63.93% 130.06% 125.90% 89.61% 76.74% 100.00%
Tax Rate 30.60 % 37.12 % 25.68 % 18.26 % 34.03 % 36.35 % 25.79 % 12.11%
  QoQ % -17.56% 44.55% 40.64% -46.34% -6.38% 40.95% -
  Horiz. % 118.65% 143.93% 99.57% 70.80% 131.95% 140.95% 100.00%
Total Cost 16,555 15,862 16,930 12,807 17,108 15,908 16,052 2.08%
  QoQ % 4.37% -6.31% 32.19% -25.14% 7.54% -0.90% -
  Horiz. % 103.13% 98.82% 105.47% 79.78% 106.58% 99.10% 100.00%
Net Worth 102,900 102,826 101,713 99,267 97,246 97,164 96,128 4.66%
  QoQ % 0.07% 1.09% 2.46% 2.08% 0.08% 1.08% -
  Horiz. % 107.05% 106.97% 105.81% 103.27% 101.16% 101.08% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 20 - - 2,026 20 - - -
  QoQ % 0.00% 0.00% 0.00% 9,858.88% 0.00% 0.00% -
  Horiz. % 99.96% 0.00% 0.00% 9,958.88% 100.00% - -
Div Payout % 1.05 % - % - % 90.41 % 1.28 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 6,963.28% 0.00% 0.00% -
  Horiz. % 82.03% 0.00% 0.00% 7,063.28% 100.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,900 102,826 101,713 99,267 97,246 97,164 96,128 4.66%
  QoQ % 0.07% 1.09% 2.46% 2.08% 0.08% 1.08% -
  Horiz. % 107.05% 106.97% 105.81% 103.27% 101.16% 101.08% 100.00%
NOSH 40,672 40,642 40,685 40,683 40,688 40,654 40,732 -0.10%
  QoQ % 0.07% -0.10% 0.00% -0.01% 0.08% -0.19% -
  Horiz. % 99.85% 99.78% 99.88% 99.88% 99.89% 99.81% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.55 % 6.76 % 12.15 % 14.90 % 8.60 % 7.91 % 10.05 % 3.30%
  QoQ % 56.07% -44.36% -18.46% 73.26% 8.72% -21.29% -
  Horiz. % 104.98% 67.26% 120.90% 148.26% 85.57% 78.71% 100.00%
ROE 1.88 % 1.11 % 2.28 % 2.26 % 1.64 % 1.41 % 1.85 % 1.08%
  QoQ % 69.37% -51.32% 0.88% 37.80% 16.31% -23.78% -
  Horiz. % 101.62% 60.00% 123.24% 122.16% 88.65% 76.22% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.51 41.86 47.37 36.99 46.00 42.49 43.81 2.58%
  QoQ % 8.72% -11.63% 28.06% -19.59% 8.26% -3.01% -
  Horiz. % 103.88% 95.55% 108.13% 84.43% 105.00% 96.99% 100.00%
EPS 4.76 2.80 5.69 5.51 3.92 3.36 4.37 5.88%
  QoQ % 70.00% -50.79% 3.27% 40.56% 16.67% -23.11% -
  Horiz. % 108.92% 64.07% 130.21% 126.09% 89.70% 76.89% 100.00%
DPS 0.05 0.00 0.00 4.98 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9,860.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 9,960.00% 100.00% - -
NAPS 2.5300 2.5300 2.5000 2.4400 2.3900 2.3900 2.3600 4.76%
  QoQ % 0.00% 1.20% 2.46% 2.09% 0.00% 1.27% -
  Horiz. % 107.20% 107.20% 105.93% 103.39% 101.27% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.49 41.81 47.36 36.98 46.00 42.45 43.86 2.47%
  QoQ % 8.80% -11.72% 28.07% -19.61% 8.36% -3.21% -
  Horiz. % 103.72% 95.33% 107.98% 84.31% 104.88% 96.79% 100.00%
EPS 4.76 2.80 5.69 5.51 3.92 3.36 4.37 5.88%
  QoQ % 70.00% -50.79% 3.27% 40.56% 16.67% -23.11% -
  Horiz. % 108.92% 64.07% 130.21% 126.09% 89.70% 76.89% 100.00%
DPS 0.05 0.00 0.00 4.98 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9,860.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 9,960.00% 100.00% - -
NAPS 2.5289 2.5271 2.4997 2.4396 2.3899 2.3879 2.3625 4.66%
  QoQ % 0.07% 1.10% 2.46% 2.08% 0.08% 1.08% -
  Horiz. % 107.04% 106.97% 105.81% 103.26% 101.16% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.1900 1.3900 1.1300 1.1300 0.7500 0.7900 0.6600 -
P/RPS 2.62 3.32 2.39 3.05 1.63 1.86 1.51 44.54%
  QoQ % -21.08% 38.91% -21.64% 87.12% -12.37% 23.18% -
  Horiz. % 173.51% 219.87% 158.28% 201.99% 107.95% 123.18% 100.00%
P/EPS 25.00 49.64 19.86 20.51 19.13 23.51 15.10 40.08%
  QoQ % -49.64% 149.95% -3.17% 7.21% -18.63% 55.70% -
  Horiz. % 165.56% 328.74% 131.52% 135.83% 126.69% 155.70% 100.00%
EY 4.00 2.01 5.04 4.87 5.23 4.25 6.62 -28.59%
  QoQ % 99.00% -60.12% 3.49% -6.88% 23.06% -35.80% -
  Horiz. % 60.42% 30.36% 76.13% 73.56% 79.00% 64.20% 100.00%
DY 0.04 0.00 0.00 4.41 0.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 6,200.00% 0.00% 0.00% -
  Horiz. % 57.14% 0.00% 0.00% 6,300.00% 100.00% - -
P/NAPS 0.47 0.55 0.45 0.46 0.31 0.33 0.28 41.37%
  QoQ % -14.55% 22.22% -2.17% 48.39% -6.06% 17.86% -
  Horiz. % 167.86% 196.43% 160.71% 164.29% 110.71% 117.86% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.3000 1.2200 1.2700 1.1100 1.0600 0.7000 0.8200 -
P/RPS 2.86 2.91 2.68 3.00 2.30 1.65 1.87 32.85%
  QoQ % -1.72% 8.58% -10.67% 30.43% 39.39% -11.76% -
  Horiz. % 152.94% 155.61% 143.32% 160.43% 122.99% 88.24% 100.00%
P/EPS 27.31 43.57 22.32 20.15 27.04 20.83 18.76 28.54%
  QoQ % -37.32% 95.21% 10.77% -25.48% 29.81% 11.03% -
  Horiz. % 145.58% 232.25% 118.98% 107.41% 144.14% 111.03% 100.00%
EY 3.66 2.30 4.48 4.96 3.70 4.80 5.33 -22.22%
  QoQ % 59.13% -48.66% -9.68% 34.05% -22.92% -9.94% -
  Horiz. % 68.67% 43.15% 84.05% 93.06% 69.42% 90.06% 100.00%
DY 0.04 0.00 0.00 4.49 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 8,880.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 8,980.00% 100.00% - -
P/NAPS 0.51 0.48 0.51 0.45 0.44 0.29 0.35 28.62%
  QoQ % 6.25% -5.88% 13.33% 2.27% 51.72% -17.14% -
  Horiz. % 145.71% 137.14% 145.71% 128.57% 125.71% 82.86% 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.
 


 

323  399  560  927 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.97+0.035 
 EKOVEST-WB 0.48+0.035 
 WCT-WE 0.18+0.02 
 SAPNRG 0.345+0.01 
 KNM 0.20+0.025 
 IRIS 0.185+0.01 
 IWCITY 1.190.00 
 BARAKAH 0.1050.00 
 MALTON 0.655+0.04 
Partners & Brokers