Highlights

[UMS] QoQ Quarter Result on 2011-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     -30.73%    YoY -     11.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,949 21,316 19,182 21,326 20,372 22,234 18,445 5.35%
  QoQ % -6.41% 11.13% -10.05% 4.68% -8.37% 20.54% -
  Horiz. % 108.15% 115.57% 104.00% 115.62% 110.45% 120.54% 100.00%
PBT 6,954 3,334 2,950 3,836 4,761 4,222 2,646 90.11%
  QoQ % 108.58% 13.02% -23.10% -19.43% 12.77% 59.56% -
  Horiz. % 262.81% 126.00% 111.49% 144.97% 179.93% 159.56% 100.00%
Tax -993 -788 -1,076 -1,014 -692 -898 -757 19.77%
  QoQ % -26.02% 26.77% -6.11% -46.53% 22.94% -18.63% -
  Horiz. % 131.18% 104.10% 142.14% 133.95% 91.41% 118.63% 100.00%
NP 5,961 2,546 1,874 2,822 4,069 3,324 1,889 114.69%
  QoQ % 134.13% 35.86% -33.59% -30.65% 22.41% 75.97% -
  Horiz. % 315.56% 134.78% 99.21% 149.39% 215.40% 175.97% 100.00%
NP to SH 5,953 2,537 1,847 2,815 4,064 3,301 1,868 116.10%
  QoQ % 134.65% 37.36% -34.39% -30.73% 23.11% 76.71% -
  Horiz. % 318.68% 135.81% 98.88% 150.70% 217.56% 176.71% 100.00%
Tax Rate 14.28 % 23.64 % 36.47 % 26.43 % 14.53 % 21.27 % 28.61 % -37.00%
  QoQ % -39.59% -35.18% 37.99% 81.90% -31.69% -25.66% -
  Horiz. % 49.91% 82.63% 127.47% 92.38% 50.79% 74.34% 100.00%
Total Cost 13,988 18,770 17,308 18,504 16,303 18,910 16,556 -10.60%
  QoQ % -25.48% 8.45% -6.46% 13.50% -13.79% 14.22% -
  Horiz. % 84.49% 113.37% 104.54% 111.77% 98.47% 114.22% 100.00%
Net Worth 124,511 118,001 118,814 117,187 115,126 111,118 110,696 8.13%
  QoQ % 5.52% -0.68% 1.39% 1.79% 3.61% 0.38% -
  Horiz. % 112.48% 106.60% 107.33% 105.86% 104.00% 100.38% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 4,068 40 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,894.76% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 9,994.76% 100.00% -
Div Payout % - % - % - % - % 100.10 % 1.23 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 8,038.21% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 8,138.21% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 124,511 118,001 118,814 117,187 115,126 111,118 110,696 8.13%
  QoQ % 5.52% -0.68% 1.39% 1.79% 3.61% 0.38% -
  Horiz. % 112.48% 106.60% 107.33% 105.86% 104.00% 100.38% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,680 40,702 40,697 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.02% -0.05% 0.01% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.96% 100.01% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 29.88 % 11.94 % 9.77 % 13.23 % 19.97 % 14.95 % 10.24 % 103.80%
  QoQ % 150.25% 22.21% -26.15% -33.75% 33.58% 46.00% -
  Horiz. % 291.80% 116.60% 95.41% 129.20% 195.02% 146.00% 100.00%
ROE 4.78 % 2.15 % 1.55 % 2.40 % 3.53 % 2.97 % 1.69 % 99.62%
  QoQ % 122.33% 38.71% -35.42% -32.01% 18.86% 75.74% -
  Horiz. % 282.84% 127.22% 91.72% 142.01% 208.88% 175.74% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.03 52.39 47.14 52.41 50.08 54.63 45.32 5.37%
  QoQ % -6.41% 11.14% -10.06% 4.65% -8.33% 20.54% -
  Horiz. % 108.19% 115.60% 104.02% 115.64% 110.50% 120.54% 100.00%
EPS 14.63 6.00 4.54 6.92 9.99 8.11 4.59 116.12%
  QoQ % 143.83% 32.16% -34.39% -30.73% 23.18% 76.69% -
  Horiz. % 318.74% 130.72% 98.91% 150.76% 217.65% 176.69% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,900.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10,000.00% 100.00% -
NAPS 3.0600 2.9000 2.9200 2.8800 2.8300 2.7300 2.7200 8.15%
  QoQ % 5.52% -0.68% 1.39% 1.77% 3.66% 0.37% -
  Horiz. % 112.50% 106.62% 107.35% 105.88% 104.04% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.03 52.39 47.14 52.41 50.07 54.64 45.33 5.36%
  QoQ % -6.41% 11.14% -10.06% 4.67% -8.36% 20.54% -
  Horiz. % 108.16% 115.57% 103.99% 115.62% 110.46% 120.54% 100.00%
EPS 14.63 6.00 4.54 6.92 9.99 8.11 4.59 116.12%
  QoQ % 143.83% 32.16% -34.39% -30.73% 23.18% 76.69% -
  Horiz. % 318.74% 130.72% 98.91% 150.76% 217.65% 176.69% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,900.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10,000.00% 100.00% -
NAPS 3.0600 2.9000 2.9200 2.8800 2.8294 2.7309 2.7205 8.13%
  QoQ % 5.52% -0.68% 1.39% 1.79% 3.61% 0.38% -
  Horiz. % 112.48% 106.60% 107.33% 105.86% 104.00% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.8600 1.8800 1.8500 1.8600 1.5800 1.6800 1.7500 -
P/RPS 3.79 3.59 3.92 3.55 3.16 3.08 3.86 -1.21%
  QoQ % 5.57% -8.42% 10.42% 12.34% 2.60% -20.21% -
  Horiz. % 98.19% 93.01% 101.55% 91.97% 81.87% 79.79% 100.00%
P/EPS 12.71 30.15 40.76 26.89 15.82 20.72 38.13 -51.83%
  QoQ % -57.84% -26.03% 51.58% 69.97% -23.65% -45.66% -
  Horiz. % 33.33% 79.07% 106.90% 70.52% 41.49% 54.34% 100.00%
EY 7.87 3.32 2.45 3.72 6.32 4.83 2.62 107.77%
  QoQ % 137.05% 35.51% -34.14% -41.14% 30.85% 84.35% -
  Horiz. % 300.38% 126.72% 93.51% 141.98% 241.22% 184.35% 100.00%
DY 0.00 0.00 0.00 0.00 6.33 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10,450.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10,550.00% 100.00% -
P/NAPS 0.61 0.65 0.63 0.65 0.56 0.62 0.64 -3.14%
  QoQ % -6.15% 3.17% -3.08% 16.07% -9.68% -3.12% -
  Horiz. % 95.31% 101.56% 98.44% 101.56% 87.50% 96.88% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.9000 2.0300 1.6900 1.8600 1.8000 1.6300 1.6100 -
P/RPS 3.88 3.88 3.58 3.55 3.59 2.98 3.55 6.09%
  QoQ % 0.00% 8.38% 0.85% -1.11% 20.47% -16.06% -
  Horiz. % 109.30% 109.30% 100.85% 100.00% 101.13% 83.94% 100.00%
P/EPS 12.99 32.56 37.23 26.89 18.02 20.10 35.08 -48.34%
  QoQ % -60.10% -12.54% 38.45% 49.22% -10.35% -42.70% -
  Horiz. % 37.03% 92.82% 106.13% 76.65% 51.37% 57.30% 100.00%
EY 7.70 3.07 2.69 3.72 5.55 4.98 2.85 93.63%
  QoQ % 150.81% 14.13% -27.69% -32.97% 11.45% 74.74% -
  Horiz. % 270.18% 107.72% 94.39% 130.53% 194.74% 174.74% 100.00%
DY 0.00 0.00 0.00 0.00 5.56 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9,166.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 9,266.67% 100.00% -
P/NAPS 0.62 0.70 0.58 0.65 0.64 0.60 0.59 3.35%
  QoQ % -11.43% 20.69% -10.77% 1.56% 6.67% 1.69% -
  Horiz. % 105.08% 118.64% 98.31% 110.17% 108.47% 101.69% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. 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
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