Highlights

[UMS] QoQ Quarter Result on 2010-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     73.81%    YoY -     50.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 22,234 18,445 20,212 16,870 18,508 17,012 19,271 10.03%
  QoQ % 20.54% -8.74% 19.81% -8.85% 8.79% -11.72% -
  Horiz. % 115.38% 95.71% 104.88% 87.54% 96.04% 88.28% 100.00%
PBT 4,222 2,646 3,498 3,709 2,814 1,829 3,150 21.63%
  QoQ % 59.56% -24.36% -5.69% 31.81% 53.85% -41.94% -
  Horiz. % 134.03% 84.00% 111.05% 117.75% 89.33% 58.06% 100.00%
Tax -898 -757 -944 -336 -861 -679 -809 7.23%
  QoQ % -18.63% 19.81% -180.95% 60.98% -26.80% 16.07% -
  Horiz. % 111.00% 93.57% 116.69% 41.53% 106.43% 83.93% 100.00%
NP 3,324 1,889 2,554 3,373 1,953 1,150 2,341 26.41%
  QoQ % 75.97% -26.04% -24.28% 72.71% 69.83% -50.88% -
  Horiz. % 141.99% 80.69% 109.10% 144.08% 83.43% 49.12% 100.00%
NP to SH 3,301 1,868 2,533 3,365 1,936 1,138 2,315 26.77%
  QoQ % 76.71% -26.25% -24.73% 73.81% 70.12% -50.84% -
  Horiz. % 142.59% 80.69% 109.42% 145.36% 83.63% 49.16% 100.00%
Tax Rate 21.27 % 28.61 % 26.99 % 9.06 % 30.60 % 37.12 % 25.68 % -11.83%
  QoQ % -25.66% 6.00% 197.90% -70.39% -17.56% 44.55% -
  Horiz. % 82.83% 111.41% 105.10% 35.28% 119.16% 144.55% 100.00%
Total Cost 18,910 16,556 17,658 13,497 16,555 15,862 16,930 7.67%
  QoQ % 14.22% -6.24% 30.83% -18.47% 4.37% -6.31% -
  Horiz. % 111.70% 97.79% 104.30% 79.72% 97.78% 93.69% 100.00%
Net Worth 111,118 110,696 108,557 106,237 102,900 102,826 101,713 6.09%
  QoQ % 0.38% 1.97% 2.18% 3.24% 0.07% 1.09% -
  Horiz. % 109.25% 108.83% 106.73% 104.45% 101.17% 101.09% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 40 - - 4,070 20 - - -
  QoQ % 0.00% 0.00% 0.00% 19,915.68% 0.00% 0.00% -
  Horiz. % 200.15% 0.00% 0.00% 20,015.68% 100.00% - -
Div Payout % 1.23 % - % - % 120.96 % 1.05 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 11,420.00% 0.00% 0.00% -
  Horiz. % 117.14% 0.00% 0.00% 11,520.00% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,118 110,696 108,557 106,237 102,900 102,826 101,713 6.09%
  QoQ % 0.38% 1.97% 2.18% 3.24% 0.07% 1.09% -
  Horiz. % 109.25% 108.83% 106.73% 104.45% 101.17% 101.09% 100.00%
NOSH 40,702 40,697 40,658 40,703 40,672 40,642 40,685 0.03%
  QoQ % 0.01% 0.10% -0.11% 0.08% 0.07% -0.10% -
  Horiz. % 100.04% 100.03% 99.93% 100.05% 99.97% 99.90% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.95 % 10.24 % 12.64 % 19.99 % 10.55 % 6.76 % 12.15 % 14.87%
  QoQ % 46.00% -18.99% -36.77% 89.48% 56.07% -44.36% -
  Horiz. % 123.05% 84.28% 104.03% 164.53% 86.83% 55.64% 100.00%
ROE 2.97 % 1.69 % 2.33 % 3.17 % 1.88 % 1.11 % 2.28 % 19.33%
  QoQ % 75.74% -27.47% -26.50% 68.62% 69.37% -51.32% -
  Horiz. % 130.26% 74.12% 102.19% 139.04% 82.46% 48.68% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.63 45.32 49.71 41.45 45.51 41.86 47.37 10.00%
  QoQ % 20.54% -8.83% 19.93% -8.92% 8.72% -11.63% -
  Horiz. % 115.33% 95.67% 104.94% 87.50% 96.07% 88.37% 100.00%
EPS 8.11 4.59 6.23 8.27 4.76 2.80 5.69 26.73%
  QoQ % 76.69% -26.32% -24.67% 73.74% 70.00% -50.79% -
  Horiz. % 142.53% 80.67% 109.49% 145.34% 83.66% 49.21% 100.00%
DPS 0.10 0.00 0.00 10.00 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 19,900.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 20,000.00% 100.00% - -
NAPS 2.7300 2.7200 2.6700 2.6100 2.5300 2.5300 2.5000 6.06%
  QoQ % 0.37% 1.87% 2.30% 3.16% 0.00% 1.20% -
  Horiz. % 109.20% 108.80% 106.80% 104.40% 101.20% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.64 45.33 49.67 41.46 45.49 41.81 47.36 10.03%
  QoQ % 20.54% -8.74% 19.80% -8.86% 8.80% -11.72% -
  Horiz. % 115.37% 95.71% 104.88% 87.54% 96.05% 88.28% 100.00%
EPS 8.11 4.59 6.23 8.27 4.76 2.80 5.69 26.73%
  QoQ % 76.69% -26.32% -24.67% 73.74% 70.00% -50.79% -
  Horiz. % 142.53% 80.67% 109.49% 145.34% 83.66% 49.21% 100.00%
DPS 0.10 0.00 0.00 10.00 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 19,900.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 20,000.00% 100.00% - -
NAPS 2.7309 2.7205 2.6679 2.6109 2.5289 2.5271 2.4997 6.09%
  QoQ % 0.38% 1.97% 2.18% 3.24% 0.07% 1.10% -
  Horiz. % 109.25% 108.83% 106.73% 104.45% 101.17% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.6800 1.7500 1.6500 1.3300 1.1900 1.3900 1.1300 -
P/RPS 3.08 3.86 3.32 3.21 2.62 3.32 2.39 18.48%
  QoQ % -20.21% 16.27% 3.43% 22.52% -21.08% 38.91% -
  Horiz. % 128.87% 161.51% 138.91% 134.31% 109.62% 138.91% 100.00%
P/EPS 20.72 38.13 26.48 16.09 25.00 49.64 19.86 2.87%
  QoQ % -45.66% 44.00% 64.57% -35.64% -49.64% 149.95% -
  Horiz. % 104.33% 191.99% 133.33% 81.02% 125.88% 249.95% 100.00%
EY 4.83 2.62 3.78 6.22 4.00 2.01 5.04 -2.81%
  QoQ % 84.35% -30.69% -39.23% 55.50% 99.00% -60.12% -
  Horiz. % 95.83% 51.98% 75.00% 123.41% 79.37% 39.88% 100.00%
DY 0.06 0.00 0.00 7.52 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 18,700.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 18,800.00% 100.00% - -
P/NAPS 0.62 0.64 0.62 0.51 0.47 0.55 0.45 23.89%
  QoQ % -3.12% 3.23% 21.57% 8.51% -14.55% 22.22% -
  Horiz. % 137.78% 142.22% 137.78% 113.33% 104.44% 122.22% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 24/02/11 25/11/10 27/08/10 26/05/10 24/02/10 -
Price 1.6300 1.6100 1.6800 1.3800 1.3000 1.2200 1.2700 -
P/RPS 2.98 3.55 3.38 3.33 2.86 2.91 2.68 7.35%
  QoQ % -16.06% 5.03% 1.50% 16.43% -1.72% 8.58% -
  Horiz. % 111.19% 132.46% 126.12% 124.25% 106.72% 108.58% 100.00%
P/EPS 20.10 35.08 26.97 16.69 27.31 43.57 22.32 -6.76%
  QoQ % -42.70% 30.07% 61.59% -38.89% -37.32% 95.21% -
  Horiz. % 90.05% 157.17% 120.83% 74.78% 122.36% 195.21% 100.00%
EY 4.98 2.85 3.71 5.99 3.66 2.30 4.48 7.33%
  QoQ % 74.74% -23.18% -38.06% 63.66% 59.13% -48.66% -
  Horiz. % 111.16% 63.62% 82.81% 133.71% 81.70% 51.34% 100.00%
DY 0.06 0.00 0.00 7.25 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 18,025.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 18,125.00% 100.00% - -
P/NAPS 0.60 0.59 0.63 0.53 0.51 0.48 0.51 11.48%
  QoQ % 1.69% -6.35% 18.87% 3.92% 6.25% -5.88% -
  Horiz. % 117.65% 115.69% 123.53% 103.92% 100.00% 94.12% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers