Highlights

[UMS] QoQ Quarter Result on 2009-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     3.30%    YoY -     30.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,870 18,508 17,012 19,271 15,049 18,717 17,274 -1.56%
  QoQ % -8.85% 8.79% -11.72% 28.06% -19.60% 8.35% -
  Horiz. % 97.66% 107.14% 98.48% 111.56% 87.12% 108.35% 100.00%
PBT 3,709 2,814 1,829 3,150 2,743 2,439 2,146 43.97%
  QoQ % 31.81% 53.85% -41.94% 14.84% 12.46% 13.65% -
  Horiz. % 172.83% 131.13% 85.23% 146.78% 127.82% 113.65% 100.00%
Tax -336 -861 -679 -809 -501 -830 -780 -42.93%
  QoQ % 60.98% -26.80% 16.07% -61.48% 39.64% -6.41% -
  Horiz. % 43.08% 110.38% 87.05% 103.72% 64.23% 106.41% 100.00%
NP 3,373 1,953 1,150 2,341 2,242 1,609 1,366 82.59%
  QoQ % 72.71% 69.83% -50.88% 4.42% 39.34% 17.79% -
  Horiz. % 246.93% 142.97% 84.19% 171.38% 164.13% 117.79% 100.00%
NP to SH 3,365 1,936 1,138 2,315 2,241 1,595 1,366 82.30%
  QoQ % 73.81% 70.12% -50.84% 3.30% 40.50% 16.76% -
  Horiz. % 246.34% 141.73% 83.31% 169.47% 164.06% 116.76% 100.00%
Tax Rate 9.06 % 30.60 % 37.12 % 25.68 % 18.26 % 34.03 % 36.35 % -60.36%
  QoQ % -70.39% -17.56% 44.55% 40.64% -46.34% -6.38% -
  Horiz. % 24.92% 84.18% 102.12% 70.65% 50.23% 93.62% 100.00%
Total Cost 13,497 16,555 15,862 16,930 12,807 17,108 15,908 -10.37%
  QoQ % -18.47% 4.37% -6.31% 32.19% -25.14% 7.54% -
  Horiz. % 84.84% 104.07% 99.71% 106.42% 80.51% 107.54% 100.00%
Net Worth 106,237 102,900 102,826 101,713 99,267 97,246 97,164 6.13%
  QoQ % 3.24% 0.07% 1.09% 2.46% 2.08% 0.08% -
  Horiz. % 109.34% 105.90% 105.83% 104.68% 102.16% 100.08% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,070 20 - - 2,026 20 - -
  QoQ % 19,915.68% 0.00% 0.00% 0.00% 9,858.88% 0.00% -
  Horiz. % 20,007.81% 99.96% 0.00% 0.00% 9,958.88% 100.00% -
Div Payout % 120.96 % 1.05 % - % - % 90.41 % 1.28 % - % -
  QoQ % 11,420.00% 0.00% 0.00% 0.00% 6,963.28% 0.00% -
  Horiz. % 9,450.00% 82.03% 0.00% 0.00% 7,063.28% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,237 102,900 102,826 101,713 99,267 97,246 97,164 6.13%
  QoQ % 3.24% 0.07% 1.09% 2.46% 2.08% 0.08% -
  Horiz. % 109.34% 105.90% 105.83% 104.68% 102.16% 100.08% 100.00%
NOSH 40,703 40,672 40,642 40,685 40,683 40,688 40,654 0.08%
  QoQ % 0.08% 0.07% -0.10% 0.00% -0.01% 0.08% -
  Horiz. % 100.12% 100.04% 99.97% 100.08% 100.07% 100.08% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.99 % 10.55 % 6.76 % 12.15 % 14.90 % 8.60 % 7.91 % 85.43%
  QoQ % 89.48% 56.07% -44.36% -18.46% 73.26% 8.72% -
  Horiz. % 252.72% 133.38% 85.46% 153.60% 188.37% 108.72% 100.00%
ROE 3.17 % 1.88 % 1.11 % 2.28 % 2.26 % 1.64 % 1.41 % 71.53%
  QoQ % 68.62% 69.37% -51.32% 0.88% 37.80% 16.31% -
  Horiz. % 224.82% 133.33% 78.72% 161.70% 160.28% 116.31% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.45 45.51 41.86 47.37 36.99 46.00 42.49 -1.64%
  QoQ % -8.92% 8.72% -11.63% 28.06% -19.59% 8.26% -
  Horiz. % 97.55% 107.11% 98.52% 111.49% 87.06% 108.26% 100.00%
EPS 8.27 4.76 2.80 5.69 5.51 3.92 3.36 82.20%
  QoQ % 73.74% 70.00% -50.79% 3.27% 40.56% 16.67% -
  Horiz. % 246.13% 141.67% 83.33% 169.35% 163.99% 116.67% 100.00%
DPS 10.00 0.05 0.00 0.00 4.98 0.05 0.00 -
  QoQ % 19,900.00% 0.00% 0.00% 0.00% 9,860.00% 0.00% -
  Horiz. % 20,000.00% 100.00% 0.00% 0.00% 9,960.00% 100.00% -
NAPS 2.6100 2.5300 2.5300 2.5000 2.4400 2.3900 2.3900 6.04%
  QoQ % 3.16% 0.00% 1.20% 2.46% 2.09% 0.00% -
  Horiz. % 109.21% 105.86% 105.86% 104.60% 102.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.46 45.49 41.81 47.36 36.98 46.00 42.45 -1.56%
  QoQ % -8.86% 8.80% -11.72% 28.07% -19.61% 8.36% -
  Horiz. % 97.67% 107.16% 98.49% 111.57% 87.11% 108.36% 100.00%
EPS 8.27 4.76 2.80 5.69 5.51 3.92 3.36 82.20%
  QoQ % 73.74% 70.00% -50.79% 3.27% 40.56% 16.67% -
  Horiz. % 246.13% 141.67% 83.33% 169.35% 163.99% 116.67% 100.00%
DPS 10.00 0.05 0.00 0.00 4.98 0.05 0.00 -
  QoQ % 19,900.00% 0.00% 0.00% 0.00% 9,860.00% 0.00% -
  Horiz. % 20,000.00% 100.00% 0.00% 0.00% 9,960.00% 100.00% -
NAPS 2.6109 2.5289 2.5271 2.4997 2.4396 2.3899 2.3879 6.13%
  QoQ % 3.24% 0.07% 1.10% 2.46% 2.08% 0.08% -
  Horiz. % 109.34% 105.90% 105.83% 104.68% 102.17% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.3300 1.1900 1.3900 1.1300 1.1300 0.7500 0.7900 -
P/RPS 3.21 2.62 3.32 2.39 3.05 1.63 1.86 43.83%
  QoQ % 22.52% -21.08% 38.91% -21.64% 87.12% -12.37% -
  Horiz. % 172.58% 140.86% 178.49% 128.49% 163.98% 87.63% 100.00%
P/EPS 16.09 25.00 49.64 19.86 20.51 19.13 23.51 -22.32%
  QoQ % -35.64% -49.64% 149.95% -3.17% 7.21% -18.63% -
  Horiz. % 68.44% 106.34% 211.14% 84.47% 87.24% 81.37% 100.00%
EY 6.22 4.00 2.01 5.04 4.87 5.23 4.25 28.87%
  QoQ % 55.50% 99.00% -60.12% 3.49% -6.88% 23.06% -
  Horiz. % 146.35% 94.12% 47.29% 118.59% 114.59% 123.06% 100.00%
DY 7.52 0.04 0.00 0.00 4.41 0.07 0.00 -
  QoQ % 18,700.00% 0.00% 0.00% 0.00% 6,200.00% 0.00% -
  Horiz. % 10,742.86% 57.14% 0.00% 0.00% 6,300.00% 100.00% -
P/NAPS 0.51 0.47 0.55 0.45 0.46 0.31 0.33 33.64%
  QoQ % 8.51% -14.55% 22.22% -2.17% 48.39% -6.06% -
  Horiz. % 154.55% 142.42% 166.67% 136.36% 139.39% 93.94% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 27/05/09 -
Price 1.3800 1.3000 1.2200 1.2700 1.1100 1.0600 0.7000 -
P/RPS 3.33 2.86 2.91 2.68 3.00 2.30 1.65 59.63%
  QoQ % 16.43% -1.72% 8.58% -10.67% 30.43% 39.39% -
  Horiz. % 201.82% 173.33% 176.36% 162.42% 181.82% 139.39% 100.00%
P/EPS 16.69 27.31 43.57 22.32 20.15 27.04 20.83 -13.72%
  QoQ % -38.89% -37.32% 95.21% 10.77% -25.48% 29.81% -
  Horiz. % 80.12% 131.11% 209.17% 107.15% 96.74% 129.81% 100.00%
EY 5.99 3.66 2.30 4.48 4.96 3.70 4.80 15.90%
  QoQ % 63.66% 59.13% -48.66% -9.68% 34.05% -22.92% -
  Horiz. % 124.79% 76.25% 47.92% 93.33% 103.33% 77.08% 100.00%
DY 7.25 0.04 0.00 0.00 4.49 0.05 0.00 -
  QoQ % 18,025.00% 0.00% 0.00% 0.00% 8,880.00% 0.00% -
  Horiz. % 14,500.00% 80.00% 0.00% 0.00% 8,980.00% 100.00% -
P/NAPS 0.53 0.51 0.48 0.51 0.45 0.44 0.29 49.43%
  QoQ % 3.92% 6.25% -5.88% 13.33% 2.27% 51.72% -
  Horiz. % 182.76% 175.86% 165.52% 175.86% 155.17% 151.72% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers