Highlights

[UMS] QoQ Quarter Result on 2012-03-31 [#2]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 21-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -34.39%    YoY -     -1.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,962 19,949 21,316 19,182 21,326 20,372 22,234 2.16%
  QoQ % 15.10% -6.41% 11.13% -10.05% 4.68% -8.37% -
  Horiz. % 103.27% 89.72% 95.87% 86.27% 95.92% 91.63% 100.00%
PBT 4,330 6,954 3,334 2,950 3,836 4,761 4,222 1.69%
  QoQ % -37.73% 108.58% 13.02% -23.10% -19.43% 12.77% -
  Horiz. % 102.56% 164.71% 78.97% 69.87% 90.86% 112.77% 100.00%
Tax -1,207 -993 -788 -1,076 -1,014 -692 -898 21.68%
  QoQ % -21.55% -26.02% 26.77% -6.11% -46.53% 22.94% -
  Horiz. % 134.41% 110.58% 87.75% 119.82% 112.92% 77.06% 100.00%
NP 3,123 5,961 2,546 1,874 2,822 4,069 3,324 -4.05%
  QoQ % -47.61% 134.13% 35.86% -33.59% -30.65% 22.41% -
  Horiz. % 93.95% 179.33% 76.59% 56.38% 84.90% 122.41% 100.00%
NP to SH 3,110 5,953 2,537 1,847 2,815 4,064 3,301 -3.88%
  QoQ % -47.76% 134.65% 37.36% -34.39% -30.73% 23.11% -
  Horiz. % 94.21% 180.34% 76.86% 55.95% 85.28% 123.11% 100.00%
Tax Rate 27.88 % 14.28 % 23.64 % 36.47 % 26.43 % 14.53 % 21.27 % 19.67%
  QoQ % 95.24% -39.59% -35.18% 37.99% 81.90% -31.69% -
  Horiz. % 131.08% 67.14% 111.14% 171.46% 124.26% 68.31% 100.00%
Total Cost 19,839 13,988 18,770 17,308 18,504 16,303 18,910 3.23%
  QoQ % 41.83% -25.48% 8.45% -6.46% 13.50% -13.79% -
  Horiz. % 104.91% 73.97% 99.26% 91.53% 97.85% 86.21% 100.00%
Net Worth 127,359 124,511 118,001 118,814 117,187 115,126 111,118 9.48%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.79% 3.61% -
  Horiz. % 114.62% 112.05% 106.19% 106.93% 105.46% 103.61% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 4,068 40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9,894.76% -
  Horiz. % 0.00% 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% 0.00% 8,038.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 8,138.21% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 127,359 124,511 118,001 118,814 117,187 115,126 111,118 9.48%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.79% 3.61% -
  Horiz. % 114.62% 112.05% 106.19% 106.93% 105.46% 103.61% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,680 40,702 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% -0.05% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.95% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.60 % 29.88 % 11.94 % 9.77 % 13.23 % 19.97 % 14.95 % -6.09%
  QoQ % -54.48% 150.25% 22.21% -26.15% -33.75% 33.58% -
  Horiz. % 90.97% 199.87% 79.87% 65.35% 88.49% 133.58% 100.00%
ROE 2.44 % 4.78 % 2.15 % 1.55 % 2.40 % 3.53 % 2.97 % -12.23%
  QoQ % -48.95% 122.33% 38.71% -35.42% -32.01% 18.86% -
  Horiz. % 82.15% 160.94% 72.39% 52.19% 80.81% 118.86% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.43 49.03 52.39 47.14 52.41 50.08 54.63 2.17%
  QoQ % 15.09% -6.41% 11.14% -10.06% 4.65% -8.33% -
  Horiz. % 103.29% 89.75% 95.90% 86.29% 95.94% 91.67% 100.00%
EPS 7.64 14.63 6.00 4.54 6.92 9.99 8.11 -3.88%
  QoQ % -47.78% 143.83% 32.16% -34.39% -30.73% 23.18% -
  Horiz. % 94.20% 180.39% 73.98% 55.98% 85.33% 123.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 10,000.00% 100.00%
NAPS 3.1300 3.0600 2.9000 2.9200 2.8800 2.8300 2.7300 9.50%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.77% 3.66% -
  Horiz. % 114.65% 112.09% 106.23% 106.96% 105.49% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.43 49.03 52.39 47.14 52.41 50.07 54.64 2.16%
  QoQ % 15.09% -6.41% 11.14% -10.06% 4.67% -8.36% -
  Horiz. % 103.28% 89.73% 95.88% 86.27% 95.92% 91.64% 100.00%
EPS 7.64 14.63 6.00 4.54 6.92 9.99 8.11 -3.88%
  QoQ % -47.78% 143.83% 32.16% -34.39% -30.73% 23.18% -
  Horiz. % 94.20% 180.39% 73.98% 55.98% 85.33% 123.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 10,000.00% 100.00%
NAPS 3.1300 3.0600 2.9000 2.9200 2.8800 2.8294 2.7309 9.47%
  QoQ % 2.29% 5.52% -0.68% 1.39% 1.79% 3.61% -
  Horiz. % 114.61% 112.05% 106.19% 106.92% 105.46% 103.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.9600 1.8600 1.8800 1.8500 1.8600 1.5800 1.6800 -
P/RPS 3.47 3.79 3.59 3.92 3.55 3.16 3.08 8.23%
  QoQ % -8.44% 5.57% -8.42% 10.42% 12.34% 2.60% -
  Horiz. % 112.66% 123.05% 116.56% 127.27% 115.26% 102.60% 100.00%
P/EPS 25.64 12.71 30.15 40.76 26.89 15.82 20.72 15.19%
  QoQ % 101.73% -57.84% -26.03% 51.58% 69.97% -23.65% -
  Horiz. % 123.75% 61.34% 145.51% 196.72% 129.78% 76.35% 100.00%
EY 3.90 7.87 3.32 2.45 3.72 6.32 4.83 -13.23%
  QoQ % -50.44% 137.05% 35.51% -34.14% -41.14% 30.85% -
  Horiz. % 80.75% 162.94% 68.74% 50.72% 77.02% 130.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.33 0.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10,450.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 10,550.00% 100.00%
P/NAPS 0.63 0.61 0.65 0.63 0.65 0.56 0.62 1.07%
  QoQ % 3.28% -6.15% 3.17% -3.08% 16.07% -9.68% -
  Horiz. % 101.61% 98.39% 104.84% 101.61% 104.84% 90.32% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.8500 1.9000 2.0300 1.6900 1.8600 1.8000 1.6300 -
P/RPS 3.28 3.88 3.88 3.58 3.55 3.59 2.98 6.57%
  QoQ % -15.46% 0.00% 8.38% 0.85% -1.11% 20.47% -
  Horiz. % 110.07% 130.20% 130.20% 120.13% 119.13% 120.47% 100.00%
P/EPS 24.20 12.99 32.56 37.23 26.89 18.02 20.10 13.11%
  QoQ % 86.30% -60.10% -12.54% 38.45% 49.22% -10.35% -
  Horiz. % 120.40% 64.63% 161.99% 185.22% 133.78% 89.65% 100.00%
EY 4.13 7.70 3.07 2.69 3.72 5.55 4.98 -11.68%
  QoQ % -46.36% 150.81% 14.13% -27.69% -32.97% 11.45% -
  Horiz. % 82.93% 154.62% 61.65% 54.02% 74.70% 111.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9,166.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 9,266.67% 100.00%
P/NAPS 0.59 0.62 0.70 0.58 0.65 0.64 0.60 -1.11%
  QoQ % -4.84% -11.43% 20.69% -10.77% 1.56% 6.67% -
  Horiz. % 98.33% 103.33% 116.67% 96.67% 108.33% 106.67% 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  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers