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 - 40,690
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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers