Highlights

[UMS] QoQ Quarter Result on 2011-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     -26.25%    YoY -     64.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 21,326 20,372 22,234 18,445 20,212 16,870 18,508 9.88%
  QoQ % 4.68% -8.37% 20.54% -8.74% 19.81% -8.85% -
  Horiz. % 115.23% 110.07% 120.13% 99.66% 109.21% 91.15% 100.00%
PBT 3,836 4,761 4,222 2,646 3,498 3,709 2,814 22.87%
  QoQ % -19.43% 12.77% 59.56% -24.36% -5.69% 31.81% -
  Horiz. % 136.32% 169.19% 150.04% 94.03% 124.31% 131.81% 100.00%
Tax -1,014 -692 -898 -757 -944 -336 -861 11.49%
  QoQ % -46.53% 22.94% -18.63% 19.81% -180.95% 60.98% -
  Horiz. % 117.77% 80.37% 104.30% 87.92% 109.64% 39.02% 100.00%
NP 2,822 4,069 3,324 1,889 2,554 3,373 1,953 27.73%
  QoQ % -30.65% 22.41% 75.97% -26.04% -24.28% 72.71% -
  Horiz. % 144.50% 208.35% 170.20% 96.72% 130.77% 172.71% 100.00%
NP to SH 2,815 4,064 3,301 1,868 2,533 3,365 1,936 28.26%
  QoQ % -30.73% 23.11% 76.71% -26.25% -24.73% 73.81% -
  Horiz. % 145.40% 209.92% 170.51% 96.49% 130.84% 173.81% 100.00%
Tax Rate 26.43 % 14.53 % 21.27 % 28.61 % 26.99 % 9.06 % 30.60 % -9.28%
  QoQ % 81.90% -31.69% -25.66% 6.00% 197.90% -70.39% -
  Horiz. % 86.37% 47.48% 69.51% 93.50% 88.20% 29.61% 100.00%
Total Cost 18,504 16,303 18,910 16,556 17,658 13,497 16,555 7.68%
  QoQ % 13.50% -13.79% 14.22% -6.24% 30.83% -18.47% -
  Horiz. % 111.77% 98.48% 114.23% 100.01% 106.66% 81.53% 100.00%
Net Worth 117,187 115,126 111,118 110,696 108,557 106,237 102,900 9.03%
  QoQ % 1.79% 3.61% 0.38% 1.97% 2.18% 3.24% -
  Horiz. % 113.88% 111.88% 107.99% 107.58% 105.50% 103.24% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 4,068 40 - - 4,070 20 -
  QoQ % 0.00% 9,894.76% 0.00% 0.00% 0.00% 19,915.68% -
  Horiz. % 0.00% 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 % 0.00% 8,038.21% 0.00% 0.00% 0.00% 11,420.00% -
  Horiz. % 0.00% 9,533.33% 117.14% 0.00% 0.00% 11,520.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 117,187 115,126 111,118 110,696 108,557 106,237 102,900 9.03%
  QoQ % 1.79% 3.61% 0.38% 1.97% 2.18% 3.24% -
  Horiz. % 113.88% 111.88% 107.99% 107.58% 105.50% 103.24% 100.00%
NOSH 40,690 40,680 40,702 40,697 40,658 40,703 40,672 0.03%
  QoQ % 0.02% -0.05% 0.01% 0.10% -0.11% 0.08% -
  Horiz. % 100.04% 100.02% 100.08% 100.06% 99.97% 100.08% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.23 % 19.97 % 14.95 % 10.24 % 12.64 % 19.99 % 10.55 % 16.24%
  QoQ % -33.75% 33.58% 46.00% -18.99% -36.77% 89.48% -
  Horiz. % 125.40% 189.29% 141.71% 97.06% 119.81% 189.48% 100.00%
ROE 2.40 % 3.53 % 2.97 % 1.69 % 2.33 % 3.17 % 1.88 % 17.63%
  QoQ % -32.01% 18.86% 75.74% -27.47% -26.50% 68.62% -
  Horiz. % 127.66% 187.77% 157.98% 89.89% 123.94% 168.62% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.41 50.08 54.63 45.32 49.71 41.45 45.51 9.84%
  QoQ % 4.65% -8.33% 20.54% -8.83% 19.93% -8.92% -
  Horiz. % 115.16% 110.04% 120.04% 99.58% 109.23% 91.08% 100.00%
EPS 6.92 9.99 8.11 4.59 6.23 8.27 4.76 28.24%
  QoQ % -30.73% 23.18% 76.69% -26.32% -24.67% 73.74% -
  Horiz. % 145.38% 209.87% 170.38% 96.43% 130.88% 173.74% 100.00%
DPS 0.00 10.00 0.10 0.00 0.00 10.00 0.05 -
  QoQ % 0.00% 9,900.00% 0.00% 0.00% 0.00% 19,900.00% -
  Horiz. % 0.00% 20,000.00% 200.00% 0.00% 0.00% 20,000.00% 100.00%
NAPS 2.8800 2.8300 2.7300 2.7200 2.6700 2.6100 2.5300 9.00%
  QoQ % 1.77% 3.66% 0.37% 1.87% 2.30% 3.16% -
  Horiz. % 113.83% 111.86% 107.91% 107.51% 105.53% 103.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.41 50.07 54.64 45.33 49.67 41.46 45.49 9.87%
  QoQ % 4.67% -8.36% 20.54% -8.74% 19.80% -8.86% -
  Horiz. % 115.21% 110.07% 120.11% 99.65% 109.19% 91.14% 100.00%
EPS 6.92 9.99 8.11 4.59 6.23 8.27 4.76 28.24%
  QoQ % -30.73% 23.18% 76.69% -26.32% -24.67% 73.74% -
  Horiz. % 145.38% 209.87% 170.38% 96.43% 130.88% 173.74% 100.00%
DPS 0.00 10.00 0.10 0.00 0.00 10.00 0.05 -
  QoQ % 0.00% 9,900.00% 0.00% 0.00% 0.00% 19,900.00% -
  Horiz. % 0.00% 20,000.00% 200.00% 0.00% 0.00% 20,000.00% 100.00%
NAPS 2.8800 2.8294 2.7309 2.7205 2.6679 2.6109 2.5289 9.03%
  QoQ % 1.79% 3.61% 0.38% 1.97% 2.18% 3.24% -
  Horiz. % 113.88% 111.88% 107.99% 107.58% 105.50% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.8600 1.5800 1.6800 1.7500 1.6500 1.3300 1.1900 -
P/RPS 3.55 3.16 3.08 3.86 3.32 3.21 2.62 22.38%
  QoQ % 12.34% 2.60% -20.21% 16.27% 3.43% 22.52% -
  Horiz. % 135.50% 120.61% 117.56% 147.33% 126.72% 122.52% 100.00%
P/EPS 26.89 15.82 20.72 38.13 26.48 16.09 25.00 4.96%
  QoQ % 69.97% -23.65% -45.66% 44.00% 64.57% -35.64% -
  Horiz. % 107.56% 63.28% 82.88% 152.52% 105.92% 64.36% 100.00%
EY 3.72 6.32 4.83 2.62 3.78 6.22 4.00 -4.71%
  QoQ % -41.14% 30.85% 84.35% -30.69% -39.23% 55.50% -
  Horiz. % 93.00% 158.00% 120.75% 65.50% 94.50% 155.50% 100.00%
DY 0.00 6.33 0.06 0.00 0.00 7.52 0.04 -
  QoQ % 0.00% 10,450.00% 0.00% 0.00% 0.00% 18,700.00% -
  Horiz. % 0.00% 15,825.00% 150.00% 0.00% 0.00% 18,800.00% 100.00%
P/NAPS 0.65 0.56 0.62 0.64 0.62 0.51 0.47 24.06%
  QoQ % 16.07% -9.68% -3.12% 3.23% 21.57% 8.51% -
  Horiz. % 138.30% 119.15% 131.91% 136.17% 131.91% 108.51% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 27/08/10 -
Price 1.8600 1.8000 1.6300 1.6100 1.6800 1.3800 1.3000 -
P/RPS 3.55 3.59 2.98 3.55 3.38 3.33 2.86 15.45%
  QoQ % -1.11% 20.47% -16.06% 5.03% 1.50% 16.43% -
  Horiz. % 124.13% 125.52% 104.20% 124.13% 118.18% 116.43% 100.00%
P/EPS 26.89 18.02 20.10 35.08 26.97 16.69 27.31 -1.03%
  QoQ % 49.22% -10.35% -42.70% 30.07% 61.59% -38.89% -
  Horiz. % 98.46% 65.98% 73.60% 128.45% 98.76% 61.11% 100.00%
EY 3.72 5.55 4.98 2.85 3.71 5.99 3.66 1.09%
  QoQ % -32.97% 11.45% 74.74% -23.18% -38.06% 63.66% -
  Horiz. % 101.64% 151.64% 136.07% 77.87% 101.37% 163.66% 100.00%
DY 0.00 5.56 0.06 0.00 0.00 7.25 0.04 -
  QoQ % 0.00% 9,166.67% 0.00% 0.00% 0.00% 18,025.00% -
  Horiz. % 0.00% 13,900.00% 150.00% 0.00% 0.00% 18,125.00% 100.00%
P/NAPS 0.65 0.64 0.60 0.59 0.63 0.53 0.51 17.50%
  QoQ % 1.56% 6.67% 1.69% -6.35% 18.87% 3.92% -
  Horiz. % 127.45% 125.49% 117.65% 115.69% 123.53% 103.92% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers