Highlights

[UMS] QoQ Quarter Result on 2009-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Mar-2009  [#2]
Profit Trend QoQ -     -23.26%    YoY -     15.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,271 15,049 18,717 17,274 17,845 20,955 19,494 -0.76%
  QoQ % 28.06% -19.60% 8.35% -3.20% -14.84% 7.49% -
  Horiz. % 98.86% 77.20% 96.01% 88.61% 91.54% 107.49% 100.00%
PBT 3,150 2,743 2,439 2,146 2,416 3,649 3,066 1.81%
  QoQ % 14.84% 12.46% 13.65% -11.18% -33.79% 19.02% -
  Horiz. % 102.74% 89.47% 79.55% 69.99% 78.80% 119.01% 100.00%
Tax -809 -501 -830 -780 -623 -84 -892 -6.29%
  QoQ % -61.48% 39.64% -6.41% -25.20% -641.67% 90.58% -
  Horiz. % 90.70% 56.17% 93.05% 87.44% 69.84% 9.42% 100.00%
NP 2,341 2,242 1,609 1,366 1,793 3,565 2,174 5.04%
  QoQ % 4.42% 39.34% 17.79% -23.81% -49.71% 63.98% -
  Horiz. % 107.68% 103.13% 74.01% 62.83% 82.47% 163.98% 100.00%
NP to SH 2,315 2,241 1,595 1,366 1,780 3,571 2,150 5.04%
  QoQ % 3.30% 40.50% 16.76% -23.26% -50.15% 66.09% -
  Horiz. % 107.67% 104.23% 74.19% 63.53% 82.79% 166.09% 100.00%
Tax Rate 25.68 % 18.26 % 34.03 % 36.35 % 25.79 % 2.30 % 29.09 % -7.96%
  QoQ % 40.64% -46.34% -6.38% 40.95% 1,021.30% -92.09% -
  Horiz. % 88.28% 62.77% 116.98% 124.96% 88.66% 7.91% 100.00%
Total Cost 16,930 12,807 17,108 15,908 16,052 17,390 17,320 -1.50%
  QoQ % 32.19% -25.14% 7.54% -0.90% -7.69% 0.40% -
  Horiz. % 97.75% 73.94% 98.78% 91.85% 92.68% 100.40% 100.00%
Net Worth 101,713 99,267 97,246 97,164 96,128 93,952 89,990 8.48%
  QoQ % 2.46% 2.08% 0.08% 1.08% 2.32% 4.40% -
  Horiz. % 113.03% 110.31% 108.06% 107.97% 106.82% 104.40% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 2,026 20 - - 2,440 - -
  QoQ % 0.00% 9,858.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.02% 0.83% 0.00% 0.00% 100.00% -
Div Payout % - % 90.41 % 1.28 % - % - % 68.34 % - % -
  QoQ % 0.00% 6,963.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.29% 1.87% 0.00% 0.00% 100.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 101,713 99,267 97,246 97,164 96,128 93,952 89,990 8.48%
  QoQ % 2.46% 2.08% 0.08% 1.08% 2.32% 4.40% -
  Horiz. % 113.03% 110.31% 108.06% 107.97% 106.82% 104.40% 100.00%
NOSH 40,685 40,683 40,688 40,654 40,732 40,671 40,719 -0.06%
  QoQ % 0.00% -0.01% 0.08% -0.19% 0.15% -0.12% -
  Horiz. % 99.92% 99.91% 99.92% 99.84% 100.03% 99.88% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.15 % 14.90 % 8.60 % 7.91 % 10.05 % 17.01 % 11.15 % 5.88%
  QoQ % -18.46% 73.26% 8.72% -21.29% -40.92% 52.56% -
  Horiz. % 108.97% 133.63% 77.13% 70.94% 90.13% 152.56% 100.00%
ROE 2.28 % 2.26 % 1.64 % 1.41 % 1.85 % 3.80 % 2.39 % -3.08%
  QoQ % 0.88% 37.80% 16.31% -23.78% -51.32% 59.00% -
  Horiz. % 95.40% 94.56% 68.62% 59.00% 77.41% 159.00% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.37 36.99 46.00 42.49 43.81 51.52 47.87 -0.70%
  QoQ % 28.06% -19.59% 8.26% -3.01% -14.97% 7.62% -
  Horiz. % 98.96% 77.27% 96.09% 88.76% 91.52% 107.62% 100.00%
EPS 5.69 5.51 3.92 3.36 4.37 8.78 5.28 5.10%
  QoQ % 3.27% 40.56% 16.67% -23.11% -50.23% 66.29% -
  Horiz. % 107.77% 104.36% 74.24% 63.64% 82.77% 166.29% 100.00%
DPS 0.00 4.98 0.05 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 9,860.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.00% 0.83% 0.00% 0.00% 100.00% -
NAPS 2.5000 2.4400 2.3900 2.3900 2.3600 2.3100 2.2100 8.54%
  QoQ % 2.46% 2.09% 0.00% 1.27% 2.16% 4.52% -
  Horiz. % 113.12% 110.41% 108.14% 108.14% 106.79% 104.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.36 36.98 46.00 42.45 43.86 51.50 47.91 -0.76%
  QoQ % 28.07% -19.61% 8.36% -3.21% -14.83% 7.49% -
  Horiz. % 98.85% 77.19% 96.01% 88.60% 91.55% 107.49% 100.00%
EPS 5.69 5.51 3.92 3.36 4.37 8.78 5.28 5.10%
  QoQ % 3.27% 40.56% 16.67% -23.11% -50.23% 66.29% -
  Horiz. % 107.77% 104.36% 74.24% 63.64% 82.77% 166.29% 100.00%
DPS 0.00 4.98 0.05 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 9,860.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.00% 0.83% 0.00% 0.00% 100.00% -
NAPS 2.4997 2.4396 2.3899 2.3879 2.3625 2.3090 2.2116 8.48%
  QoQ % 2.46% 2.08% 0.08% 1.08% 2.32% 4.40% -
  Horiz. % 113.03% 110.31% 108.06% 107.97% 106.82% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.1300 1.1300 0.7500 0.7900 0.6600 0.8800 0.7400 -
P/RPS 2.39 3.05 1.63 1.86 1.51 1.71 1.55 33.36%
  QoQ % -21.64% 87.12% -12.37% 23.18% -11.70% 10.32% -
  Horiz. % 154.19% 196.77% 105.16% 120.00% 97.42% 110.32% 100.00%
P/EPS 19.86 20.51 19.13 23.51 15.10 10.02 14.02 26.05%
  QoQ % -3.17% 7.21% -18.63% 55.70% 50.70% -28.53% -
  Horiz. % 141.65% 146.29% 136.45% 167.69% 107.70% 71.47% 100.00%
EY 5.04 4.87 5.23 4.25 6.62 9.98 7.14 -20.67%
  QoQ % 3.49% -6.88% 23.06% -35.80% -33.67% 39.78% -
  Horiz. % 70.59% 68.21% 73.25% 59.52% 92.72% 139.78% 100.00%
DY 0.00 4.41 0.07 0.00 0.00 6.82 0.00 -
  QoQ % 0.00% 6,200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.66% 1.03% 0.00% 0.00% 100.00% -
P/NAPS 0.45 0.46 0.31 0.33 0.28 0.38 0.33 22.90%
  QoQ % -2.17% 48.39% -6.06% 17.86% -26.32% 15.15% -
  Horiz. % 136.36% 139.39% 93.94% 100.00% 84.85% 115.15% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 -
Price 1.2700 1.1100 1.0600 0.7000 0.8200 0.6000 0.8000 -
P/RPS 2.68 3.00 2.30 1.65 1.87 1.16 1.67 36.95%
  QoQ % -10.67% 30.43% 39.39% -11.76% 61.21% -30.54% -
  Horiz. % 160.48% 179.64% 137.72% 98.80% 111.98% 69.46% 100.00%
P/EPS 22.32 20.15 27.04 20.83 18.76 6.83 15.15 29.38%
  QoQ % 10.77% -25.48% 29.81% 11.03% 174.67% -54.92% -
  Horiz. % 147.33% 133.00% 178.48% 137.49% 123.83% 45.08% 100.00%
EY 4.48 4.96 3.70 4.80 5.33 14.63 6.60 -22.71%
  QoQ % -9.68% 34.05% -22.92% -9.94% -63.57% 121.67% -
  Horiz. % 67.88% 75.15% 56.06% 72.73% 80.76% 221.67% 100.00%
DY 0.00 4.49 0.05 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 8,880.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 44.90% 0.50% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.45 0.44 0.29 0.35 0.26 0.36 26.06%
  QoQ % 13.33% 2.27% 51.72% -17.14% 34.62% -27.78% -
  Horiz. % 141.67% 125.00% 122.22% 80.56% 97.22% 72.22% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers