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 - 40,690
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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers