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 - 40,727
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.
 


 

452  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers