Highlights

[UMS] QoQ Quarter Result on 2010-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -50.84%    YoY -     -16.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 20,212 16,870 18,508 17,012 19,271 15,049 18,717 5.24%
  QoQ % 19.81% -8.85% 8.79% -11.72% 28.06% -19.60% -
  Horiz. % 107.99% 90.13% 98.88% 90.89% 102.96% 80.40% 100.00%
PBT 3,498 3,709 2,814 1,829 3,150 2,743 2,439 27.09%
  QoQ % -5.69% 31.81% 53.85% -41.94% 14.84% 12.46% -
  Horiz. % 143.42% 152.07% 115.38% 74.99% 129.15% 112.46% 100.00%
Tax -944 -336 -861 -679 -809 -501 -830 8.93%
  QoQ % -180.95% 60.98% -26.80% 16.07% -61.48% 39.64% -
  Horiz. % 113.73% 40.48% 103.73% 81.81% 97.47% 60.36% 100.00%
NP 2,554 3,373 1,953 1,150 2,341 2,242 1,609 35.96%
  QoQ % -24.28% 72.71% 69.83% -50.88% 4.42% 39.34% -
  Horiz. % 158.73% 209.63% 121.38% 71.47% 145.49% 139.34% 100.00%
NP to SH 2,533 3,365 1,936 1,138 2,315 2,241 1,595 36.00%
  QoQ % -24.73% 73.81% 70.12% -50.84% 3.30% 40.50% -
  Horiz. % 158.81% 210.97% 121.38% 71.35% 145.14% 140.50% 100.00%
Tax Rate 26.99 % 9.06 % 30.60 % 37.12 % 25.68 % 18.26 % 34.03 % -14.28%
  QoQ % 197.90% -70.39% -17.56% 44.55% 40.64% -46.34% -
  Horiz. % 79.31% 26.62% 89.92% 109.08% 75.46% 53.66% 100.00%
Total Cost 17,658 13,497 16,555 15,862 16,930 12,807 17,108 2.13%
  QoQ % 30.83% -18.47% 4.37% -6.31% 32.19% -25.14% -
  Horiz. % 103.21% 78.89% 96.77% 92.72% 98.96% 74.86% 100.00%
Net Worth 108,557 106,237 102,900 102,826 101,713 99,267 97,246 7.59%
  QoQ % 2.18% 3.24% 0.07% 1.09% 2.46% 2.08% -
  Horiz. % 111.63% 109.25% 105.81% 105.74% 104.59% 102.08% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 4,070 20 - - 2,026 20 -
  QoQ % 0.00% 19,915.68% 0.00% 0.00% 0.00% 9,858.88% -
  Horiz. % 0.00% 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 % 0.00% 11,420.00% 0.00% 0.00% 0.00% 6,963.28% -
  Horiz. % 0.00% 9,450.00% 82.03% 0.00% 0.00% 7,063.28% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 108,557 106,237 102,900 102,826 101,713 99,267 97,246 7.59%
  QoQ % 2.18% 3.24% 0.07% 1.09% 2.46% 2.08% -
  Horiz. % 111.63% 109.25% 105.81% 105.74% 104.59% 102.08% 100.00%
NOSH 40,658 40,703 40,672 40,642 40,685 40,683 40,688 -0.05%
  QoQ % -0.11% 0.08% 0.07% -0.10% 0.00% -0.01% -
  Horiz. % 99.92% 100.04% 99.96% 99.89% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.64 % 19.99 % 10.55 % 6.76 % 12.15 % 14.90 % 8.60 % 29.18%
  QoQ % -36.77% 89.48% 56.07% -44.36% -18.46% 73.26% -
  Horiz. % 146.98% 232.44% 122.67% 78.60% 141.28% 173.26% 100.00%
ROE 2.33 % 3.17 % 1.88 % 1.11 % 2.28 % 2.26 % 1.64 % 26.30%
  QoQ % -26.50% 68.62% 69.37% -51.32% 0.88% 37.80% -
  Horiz. % 142.07% 193.29% 114.63% 67.68% 139.02% 137.80% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.71 41.45 45.51 41.86 47.37 36.99 46.00 5.29%
  QoQ % 19.93% -8.92% 8.72% -11.63% 28.06% -19.59% -
  Horiz. % 108.07% 90.11% 98.93% 91.00% 102.98% 80.41% 100.00%
EPS 6.23 8.27 4.76 2.80 5.69 5.51 3.92 36.07%
  QoQ % -24.67% 73.74% 70.00% -50.79% 3.27% 40.56% -
  Horiz. % 158.93% 210.97% 121.43% 71.43% 145.15% 140.56% 100.00%
DPS 0.00 10.00 0.05 0.00 0.00 4.98 0.05 -
  QoQ % 0.00% 19,900.00% 0.00% 0.00% 0.00% 9,860.00% -
  Horiz. % 0.00% 20,000.00% 100.00% 0.00% 0.00% 9,960.00% 100.00%
NAPS 2.6700 2.6100 2.5300 2.5300 2.5000 2.4400 2.3900 7.64%
  QoQ % 2.30% 3.16% 0.00% 1.20% 2.46% 2.09% -
  Horiz. % 111.72% 109.21% 105.86% 105.86% 104.60% 102.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,749
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.67 41.46 45.49 41.81 47.36 36.98 46.00 5.24%
  QoQ % 19.80% -8.86% 8.80% -11.72% 28.07% -19.61% -
  Horiz. % 107.98% 90.13% 98.89% 90.89% 102.96% 80.39% 100.00%
EPS 6.23 8.27 4.76 2.80 5.69 5.51 3.92 36.07%
  QoQ % -24.67% 73.74% 70.00% -50.79% 3.27% 40.56% -
  Horiz. % 158.93% 210.97% 121.43% 71.43% 145.15% 140.56% 100.00%
DPS 0.00 10.00 0.05 0.00 0.00 4.98 0.05 -
  QoQ % 0.00% 19,900.00% 0.00% 0.00% 0.00% 9,860.00% -
  Horiz. % 0.00% 20,000.00% 100.00% 0.00% 0.00% 9,960.00% 100.00%
NAPS 2.6679 2.6109 2.5289 2.5271 2.4997 2.4396 2.3899 7.59%
  QoQ % 2.18% 3.24% 0.07% 1.10% 2.46% 2.08% -
  Horiz. % 111.63% 109.25% 105.82% 105.74% 104.59% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.6500 1.3300 1.1900 1.3900 1.1300 1.1300 0.7500 -
P/RPS 3.32 3.21 2.62 3.32 2.39 3.05 1.63 60.47%
  QoQ % 3.43% 22.52% -21.08% 38.91% -21.64% 87.12% -
  Horiz. % 203.68% 196.93% 160.74% 203.68% 146.63% 187.12% 100.00%
P/EPS 26.48 16.09 25.00 49.64 19.86 20.51 19.13 24.13%
  QoQ % 64.57% -35.64% -49.64% 149.95% -3.17% 7.21% -
  Horiz. % 138.42% 84.11% 130.68% 259.49% 103.82% 107.21% 100.00%
EY 3.78 6.22 4.00 2.01 5.04 4.87 5.23 -19.42%
  QoQ % -39.23% 55.50% 99.00% -60.12% 3.49% -6.88% -
  Horiz. % 72.28% 118.93% 76.48% 38.43% 96.37% 93.12% 100.00%
DY 0.00 7.52 0.04 0.00 0.00 4.41 0.07 -
  QoQ % 0.00% 18,700.00% 0.00% 0.00% 0.00% 6,200.00% -
  Horiz. % 0.00% 10,742.86% 57.14% 0.00% 0.00% 6,300.00% 100.00%
P/NAPS 0.62 0.51 0.47 0.55 0.45 0.46 0.31 58.54%
  QoQ % 21.57% 8.51% -14.55% 22.22% -2.17% 48.39% -
  Horiz. % 200.00% 164.52% 151.61% 177.42% 145.16% 148.39% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 27/08/10 26/05/10 24/02/10 25/11/09 26/08/09 -
Price 1.6800 1.3800 1.3000 1.2200 1.2700 1.1100 1.0600 -
P/RPS 3.38 3.33 2.86 2.91 2.68 3.00 2.30 29.17%
  QoQ % 1.50% 16.43% -1.72% 8.58% -10.67% 30.43% -
  Horiz. % 146.96% 144.78% 124.35% 126.52% 116.52% 130.43% 100.00%
P/EPS 26.97 16.69 27.31 43.57 22.32 20.15 27.04 -0.17%
  QoQ % 61.59% -38.89% -37.32% 95.21% 10.77% -25.48% -
  Horiz. % 99.74% 61.72% 101.00% 161.13% 82.54% 74.52% 100.00%
EY 3.71 5.99 3.66 2.30 4.48 4.96 3.70 0.18%
  QoQ % -38.06% 63.66% 59.13% -48.66% -9.68% 34.05% -
  Horiz. % 100.27% 161.89% 98.92% 62.16% 121.08% 134.05% 100.00%
DY 0.00 7.25 0.04 0.00 0.00 4.49 0.05 -
  QoQ % 0.00% 18,025.00% 0.00% 0.00% 0.00% 8,880.00% -
  Horiz. % 0.00% 14,500.00% 80.00% 0.00% 0.00% 8,980.00% 100.00%
P/NAPS 0.63 0.53 0.51 0.48 0.51 0.45 0.44 26.95%
  QoQ % 18.87% 3.92% 6.25% -5.88% 13.33% 2.27% -
  Horiz. % 143.18% 120.45% 115.91% 109.09% 115.91% 102.27% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers