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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers