Highlights

[UMS] QoQ Quarter Result on 2012-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     134.65%    YoY -     46.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 21,593 21,295 22,962 19,949 21,316 19,182 21,326 0.83%
  QoQ % 1.40% -7.26% 15.10% -6.41% 11.13% -10.05% -
  Horiz. % 101.25% 99.85% 107.67% 93.54% 99.95% 89.95% 100.00%
PBT 3,747 3,797 4,330 6,954 3,334 2,950 3,836 -1.55%
  QoQ % -1.32% -12.31% -37.73% 108.58% 13.02% -23.10% -
  Horiz. % 97.68% 98.98% 112.88% 181.28% 86.91% 76.90% 100.00%
Tax -949 -928 -1,207 -993 -788 -1,076 -1,014 -4.32%
  QoQ % -2.26% 23.12% -21.55% -26.02% 26.77% -6.11% -
  Horiz. % 93.59% 91.52% 119.03% 97.93% 77.71% 106.11% 100.00%
NP 2,798 2,869 3,123 5,961 2,546 1,874 2,822 -0.57%
  QoQ % -2.47% -8.13% -47.61% 134.13% 35.86% -33.59% -
  Horiz. % 99.15% 101.67% 110.67% 211.23% 90.22% 66.41% 100.00%
NP to SH 2,772 2,854 3,110 5,953 2,537 1,847 2,815 -1.02%
  QoQ % -2.87% -8.23% -47.76% 134.65% 37.36% -34.39% -
  Horiz. % 98.47% 101.39% 110.48% 211.47% 90.12% 65.61% 100.00%
Tax Rate 25.33 % 24.44 % 27.88 % 14.28 % 23.64 % 36.47 % 26.43 % -2.80%
  QoQ % 3.64% -12.34% 95.24% -39.59% -35.18% 37.99% -
  Horiz. % 95.84% 92.47% 105.49% 54.03% 89.44% 137.99% 100.00%
Total Cost 18,795 18,426 19,839 13,988 18,770 17,308 18,504 1.05%
  QoQ % 2.00% -7.12% 41.83% -25.48% 8.45% -6.46% -
  Horiz. % 101.57% 99.58% 107.21% 75.59% 101.44% 93.54% 100.00%
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.96 % 13.47 % 13.60 % 29.88 % 11.94 % 9.77 % 13.23 % -1.37%
  QoQ % -3.79% -0.96% -54.48% 150.25% 22.21% -26.15% -
  Horiz. % 97.96% 101.81% 102.80% 225.85% 90.25% 73.85% 100.00%
ROE 2.14 % 2.19 % 2.44 % 4.78 % 2.15 % 1.55 % 2.40 % -7.37%
  QoQ % -2.28% -10.25% -48.95% 122.33% 38.71% -35.42% -
  Horiz. % 89.17% 91.25% 101.67% 199.17% 89.58% 64.58% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.07 52.33 56.43 49.03 52.39 47.14 52.41 0.84%
  QoQ % 1.41% -7.27% 15.09% -6.41% 11.14% -10.06% -
  Horiz. % 101.26% 99.85% 107.67% 93.55% 99.96% 89.94% 100.00%
EPS 6.81 7.01 7.64 14.63 6.00 4.54 6.92 -1.06%
  QoQ % -2.85% -8.25% -47.78% 143.83% 32.16% -34.39% -
  Horiz. % 98.41% 101.30% 110.40% 211.42% 86.71% 65.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.07 52.33 56.43 49.03 52.39 47.14 52.41 0.84%
  QoQ % 1.41% -7.27% 15.09% -6.41% 11.14% -10.06% -
  Horiz. % 101.26% 99.85% 107.67% 93.55% 99.96% 89.94% 100.00%
EPS 6.81 7.01 7.64 14.63 6.00 4.54 6.92 -1.06%
  QoQ % -2.85% -8.25% -47.78% 143.83% 32.16% -34.39% -
  Horiz. % 98.41% 101.30% 110.40% 211.42% 86.71% 65.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.1700 2.0000 1.9600 1.8600 1.8800 1.8500 1.8600 -
P/RPS 4.09 3.82 3.47 3.79 3.59 3.92 3.55 9.91%
  QoQ % 7.07% 10.09% -8.44% 5.57% -8.42% 10.42% -
  Horiz. % 115.21% 107.61% 97.75% 106.76% 101.13% 110.42% 100.00%
P/EPS 31.85 28.51 25.64 12.71 30.15 40.76 26.89 11.96%
  QoQ % 11.72% 11.19% 101.73% -57.84% -26.03% 51.58% -
  Horiz. % 118.45% 106.02% 95.35% 47.27% 112.12% 151.58% 100.00%
EY 3.14 3.51 3.90 7.87 3.32 2.45 3.72 -10.69%
  QoQ % -10.54% -10.00% -50.44% 137.05% 35.51% -34.14% -
  Horiz. % 84.41% 94.35% 104.84% 211.56% 89.25% 65.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.63 0.63 0.61 0.65 0.63 0.65 3.06%
  QoQ % 7.94% 0.00% 3.28% -6.15% 3.17% -3.08% -
  Horiz. % 104.62% 96.92% 96.92% 93.85% 100.00% 96.92% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 -
Price 2.4800 2.0400 1.8500 1.9000 2.0300 1.6900 1.8600 -
P/RPS 4.67 3.90 3.28 3.88 3.88 3.58 3.55 20.08%
  QoQ % 19.74% 18.90% -15.46% 0.00% 8.38% 0.85% -
  Horiz. % 131.55% 109.86% 92.39% 109.30% 109.30% 100.85% 100.00%
P/EPS 36.40 29.08 24.20 12.99 32.56 37.23 26.89 22.39%
  QoQ % 25.17% 20.17% 86.30% -60.10% -12.54% 38.45% -
  Horiz. % 135.37% 108.14% 90.00% 48.31% 121.09% 138.45% 100.00%
EY 2.75 3.44 4.13 7.70 3.07 2.69 3.72 -18.26%
  QoQ % -20.06% -16.71% -46.36% 150.81% 14.13% -27.69% -
  Horiz. % 73.92% 92.47% 111.02% 206.99% 82.53% 72.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.64 0.59 0.62 0.70 0.58 0.65 12.94%
  QoQ % 21.87% 8.47% -4.84% -11.43% 20.69% -10.77% -
  Horiz. % 120.00% 98.46% 90.77% 95.38% 107.69% 89.23% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers