Highlights

[UMS] QoQ Quarter Result on 2010-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -24.73%    YoY -     9.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 20,372 22,234 18,445 20,212 16,870 18,508 17,012 12.76%
  QoQ % -8.37% 20.54% -8.74% 19.81% -8.85% 8.79% -
  Horiz. % 119.75% 130.70% 108.42% 118.81% 99.17% 108.79% 100.00%
PBT 4,761 4,222 2,646 3,498 3,709 2,814 1,829 89.12%
  QoQ % 12.77% 59.56% -24.36% -5.69% 31.81% 53.85% -
  Horiz. % 260.31% 230.84% 144.67% 191.25% 202.79% 153.85% 100.00%
Tax -692 -898 -757 -944 -336 -861 -679 1.27%
  QoQ % 22.94% -18.63% 19.81% -180.95% 60.98% -26.80% -
  Horiz. % 101.91% 132.25% 111.49% 139.03% 49.48% 126.80% 100.00%
NP 4,069 3,324 1,889 2,554 3,373 1,953 1,150 132.02%
  QoQ % 22.41% 75.97% -26.04% -24.28% 72.71% 69.83% -
  Horiz. % 353.83% 289.04% 164.26% 222.09% 293.30% 169.83% 100.00%
NP to SH 4,064 3,301 1,868 2,533 3,365 1,936 1,138 133.46%
  QoQ % 23.11% 76.71% -26.25% -24.73% 73.81% 70.12% -
  Horiz. % 357.12% 290.07% 164.15% 222.58% 295.69% 170.12% 100.00%
Tax Rate 14.53 % 21.27 % 28.61 % 26.99 % 9.06 % 30.60 % 37.12 % -46.46%
  QoQ % -31.69% -25.66% 6.00% 197.90% -70.39% -17.56% -
  Horiz. % 39.14% 57.30% 77.07% 72.71% 24.41% 82.44% 100.00%
Total Cost 16,303 18,910 16,556 17,658 13,497 16,555 15,862 1.84%
  QoQ % -13.79% 14.22% -6.24% 30.83% -18.47% 4.37% -
  Horiz. % 102.78% 119.22% 104.38% 111.32% 85.09% 104.37% 100.00%
Net Worth 115,126 111,118 110,696 108,557 106,237 102,900 102,826 7.82%
  QoQ % 3.61% 0.38% 1.97% 2.18% 3.24% 0.07% -
  Horiz. % 111.96% 108.06% 107.65% 105.57% 103.32% 100.07% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,068 40 - - 4,070 20 - -
  QoQ % 9,894.76% 0.00% 0.00% 0.00% 19,915.68% 0.00% -
  Horiz. % 20,004.27% 200.15% 0.00% 0.00% 20,015.68% 100.00% -
Div Payout % 100.10 % 1.23 % - % - % 120.96 % 1.05 % - % -
  QoQ % 8,038.21% 0.00% 0.00% 0.00% 11,420.00% 0.00% -
  Horiz. % 9,533.33% 117.14% 0.00% 0.00% 11,520.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 115,126 111,118 110,696 108,557 106,237 102,900 102,826 7.82%
  QoQ % 3.61% 0.38% 1.97% 2.18% 3.24% 0.07% -
  Horiz. % 111.96% 108.06% 107.65% 105.57% 103.32% 100.07% 100.00%
NOSH 40,680 40,702 40,697 40,658 40,703 40,672 40,642 0.06%
  QoQ % -0.05% 0.01% 0.10% -0.11% 0.08% 0.07% -
  Horiz. % 100.09% 100.15% 100.13% 100.04% 100.15% 100.07% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.97 % 14.95 % 10.24 % 12.64 % 19.99 % 10.55 % 6.76 % 105.75%
  QoQ % 33.58% 46.00% -18.99% -36.77% 89.48% 56.07% -
  Horiz. % 295.41% 221.15% 151.48% 186.98% 295.71% 156.07% 100.00%
ROE 3.53 % 2.97 % 1.69 % 2.33 % 3.17 % 1.88 % 1.11 % 116.10%
  QoQ % 18.86% 75.74% -27.47% -26.50% 68.62% 69.37% -
  Horiz. % 318.02% 267.57% 152.25% 209.91% 285.59% 169.37% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.08 54.63 45.32 49.71 41.45 45.51 41.86 12.68%
  QoQ % -8.33% 20.54% -8.83% 19.93% -8.92% 8.72% -
  Horiz. % 119.64% 130.51% 108.27% 118.75% 99.02% 108.72% 100.00%
EPS 9.99 8.11 4.59 6.23 8.27 4.76 2.80 133.31%
  QoQ % 23.18% 76.69% -26.32% -24.67% 73.74% 70.00% -
  Horiz. % 356.79% 289.64% 163.93% 222.50% 295.36% 170.00% 100.00%
DPS 10.00 0.10 0.00 0.00 10.00 0.05 0.00 -
  QoQ % 9,900.00% 0.00% 0.00% 0.00% 19,900.00% 0.00% -
  Horiz. % 20,000.00% 200.00% 0.00% 0.00% 20,000.00% 100.00% -
NAPS 2.8300 2.7300 2.7200 2.6700 2.6100 2.5300 2.5300 7.75%
  QoQ % 3.66% 0.37% 1.87% 2.30% 3.16% 0.00% -
  Horiz. % 111.86% 107.91% 107.51% 105.53% 103.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.07 54.64 45.33 49.67 41.46 45.49 41.81 12.76%
  QoQ % -8.36% 20.54% -8.74% 19.80% -8.86% 8.80% -
  Horiz. % 119.76% 130.69% 108.42% 118.80% 99.16% 108.80% 100.00%
EPS 9.99 8.11 4.59 6.23 8.27 4.76 2.80 133.31%
  QoQ % 23.18% 76.69% -26.32% -24.67% 73.74% 70.00% -
  Horiz. % 356.79% 289.64% 163.93% 222.50% 295.36% 170.00% 100.00%
DPS 10.00 0.10 0.00 0.00 10.00 0.05 0.00 -
  QoQ % 9,900.00% 0.00% 0.00% 0.00% 19,900.00% 0.00% -
  Horiz. % 20,000.00% 200.00% 0.00% 0.00% 20,000.00% 100.00% -
NAPS 2.8294 2.7309 2.7205 2.6679 2.6109 2.5289 2.5271 7.82%
  QoQ % 3.61% 0.38% 1.97% 2.18% 3.24% 0.07% -
  Horiz. % 111.96% 108.06% 107.65% 105.57% 103.32% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.5800 1.6800 1.7500 1.6500 1.3300 1.1900 1.3900 -
P/RPS 3.16 3.08 3.86 3.32 3.21 2.62 3.32 -3.24%
  QoQ % 2.60% -20.21% 16.27% 3.43% 22.52% -21.08% -
  Horiz. % 95.18% 92.77% 116.27% 100.00% 96.69% 78.92% 100.00%
P/EPS 15.82 20.72 38.13 26.48 16.09 25.00 49.64 -53.31%
  QoQ % -23.65% -45.66% 44.00% 64.57% -35.64% -49.64% -
  Horiz. % 31.87% 41.74% 76.81% 53.34% 32.41% 50.36% 100.00%
EY 6.32 4.83 2.62 3.78 6.22 4.00 2.01 114.48%
  QoQ % 30.85% 84.35% -30.69% -39.23% 55.50% 99.00% -
  Horiz. % 314.43% 240.30% 130.35% 188.06% 309.45% 199.00% 100.00%
DY 6.33 0.06 0.00 0.00 7.52 0.04 0.00 -
  QoQ % 10,450.00% 0.00% 0.00% 0.00% 18,700.00% 0.00% -
  Horiz. % 15,825.00% 150.00% 0.00% 0.00% 18,800.00% 100.00% -
P/NAPS 0.56 0.62 0.64 0.62 0.51 0.47 0.55 1.21%
  QoQ % -9.68% -3.12% 3.23% 21.57% 8.51% -14.55% -
  Horiz. % 101.82% 112.73% 116.36% 112.73% 92.73% 85.45% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 27/08/10 26/05/10 -
Price 1.8000 1.6300 1.6100 1.6800 1.3800 1.3000 1.2200 -
P/RPS 3.59 2.98 3.55 3.38 3.33 2.86 2.91 15.01%
  QoQ % 20.47% -16.06% 5.03% 1.50% 16.43% -1.72% -
  Horiz. % 123.37% 102.41% 121.99% 116.15% 114.43% 98.28% 100.00%
P/EPS 18.02 20.10 35.08 26.97 16.69 27.31 43.57 -44.46%
  QoQ % -10.35% -42.70% 30.07% 61.59% -38.89% -37.32% -
  Horiz. % 41.36% 46.13% 80.51% 61.90% 38.31% 62.68% 100.00%
EY 5.55 4.98 2.85 3.71 5.99 3.66 2.30 79.81%
  QoQ % 11.45% 74.74% -23.18% -38.06% 63.66% 59.13% -
  Horiz. % 241.30% 216.52% 123.91% 161.30% 260.43% 159.13% 100.00%
DY 5.56 0.06 0.00 0.00 7.25 0.04 0.00 -
  QoQ % 9,166.67% 0.00% 0.00% 0.00% 18,025.00% 0.00% -
  Horiz. % 13,900.00% 150.00% 0.00% 0.00% 18,125.00% 100.00% -
P/NAPS 0.64 0.60 0.59 0.63 0.53 0.51 0.48 21.12%
  QoQ % 6.67% 1.69% -6.35% 18.87% 3.92% 6.25% -
  Horiz. % 133.33% 125.00% 122.92% 131.25% 110.42% 106.25% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers