Highlights

[UMS] QoQ TTM Result on 2011-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     14.07%    YoY -     45.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 83,114 82,377 81,263 77,761 74,035 72,602 71,661 10.38%
  QoQ % 0.89% 1.37% 4.50% 5.03% 1.97% 1.31% -
  Horiz. % 115.98% 114.95% 113.40% 108.51% 103.31% 101.31% 100.00%
PBT 15,769 15,465 15,127 14,075 12,667 11,850 11,502 23.39%
  QoQ % 1.97% 2.23% 7.47% 11.12% 6.89% 3.03% -
  Horiz. % 137.10% 134.45% 131.52% 122.37% 110.13% 103.03% 100.00%
Tax -3,680 -3,361 -3,291 -2,935 -2,898 -2,820 -2,685 23.36%
  QoQ % -9.49% -2.13% -12.13% -1.28% -2.77% -5.03% -
  Horiz. % 137.06% 125.18% 122.57% 109.31% 107.93% 105.03% 100.00%
NP 12,089 12,104 11,836 11,140 9,769 9,030 8,817 23.39%
  QoQ % -0.12% 2.26% 6.25% 14.03% 8.18% 2.42% -
  Horiz. % 137.11% 137.28% 134.24% 126.35% 110.80% 102.42% 100.00%
NP to SH 12,027 12,048 11,766 11,067 9,702 8,972 8,754 23.56%
  QoQ % -0.17% 2.40% 6.32% 14.07% 8.14% 2.49% -
  Horiz. % 137.39% 137.63% 134.41% 126.42% 110.83% 102.49% 100.00%
Tax Rate 23.34 % 21.73 % 21.76 % 20.85 % 22.88 % 23.80 % 23.34 % -
  QoQ % 7.41% -0.14% 4.36% -8.87% -3.87% 1.97% -
  Horiz. % 100.00% 93.10% 93.23% 89.33% 98.03% 101.97% 100.00%
Total Cost 71,025 70,273 69,427 66,621 64,266 63,572 62,844 8.49%
  QoQ % 1.07% 1.22% 4.21% 3.66% 1.09% 1.16% -
  Horiz. % 113.02% 111.82% 110.48% 106.01% 102.26% 101.16% 100.00%
Net Worth 118,814 117,187 115,126 111,118 110,696 108,557 106,237 7.74%
  QoQ % 1.39% 1.79% 3.61% 0.38% 1.97% 2.18% -
  Horiz. % 111.84% 110.31% 108.37% 104.60% 104.20% 102.18% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,108 4,108 4,108 4,070 4,090 4,090 4,090 0.29%
  QoQ % 0.00% 0.00% 0.94% -0.50% 0.00% 0.00% -
  Horiz. % 100.44% 100.44% 100.44% 99.50% 100.00% 100.00% 100.00%
Div Payout % 34.16 % 34.10 % 34.92 % 36.78 % 42.16 % 45.59 % 46.73 % -18.84%
  QoQ % 0.18% -2.35% -5.06% -12.76% -7.52% -2.44% -
  Horiz. % 73.10% 72.97% 74.73% 78.71% 90.22% 97.56% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,814 117,187 115,126 111,118 110,696 108,557 106,237 7.74%
  QoQ % 1.39% 1.79% 3.61% 0.38% 1.97% 2.18% -
  Horiz. % 111.84% 110.31% 108.37% 104.60% 104.20% 102.18% 100.00%
NOSH 40,690 40,690 40,680 40,702 40,697 40,658 40,703 -0.02%
  QoQ % 0.00% 0.02% -0.05% 0.01% 0.10% -0.11% -
  Horiz. % 99.97% 99.97% 99.94% 100.00% 99.98% 99.89% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.55 % 14.69 % 14.57 % 14.33 % 13.20 % 12.44 % 12.30 % 11.84%
  QoQ % -0.95% 0.82% 1.67% 8.56% 6.11% 1.14% -
  Horiz. % 118.29% 119.43% 118.46% 116.50% 107.32% 101.14% 100.00%
ROE 10.12 % 10.28 % 10.22 % 9.96 % 8.76 % 8.26 % 8.24 % 14.67%
  QoQ % -1.56% 0.59% 2.61% 13.70% 6.05% 0.24% -
  Horiz. % 122.82% 124.76% 124.03% 120.87% 106.31% 100.24% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 204.26 202.45 199.76 191.05 181.92 178.57 176.05 10.41%
  QoQ % 0.89% 1.35% 4.56% 5.02% 1.88% 1.43% -
  Horiz. % 116.02% 115.00% 113.47% 108.52% 103.33% 101.43% 100.00%
EPS 29.56 29.61 28.92 27.19 23.84 22.07 21.51 23.58%
  QoQ % -0.17% 2.39% 6.36% 14.05% 8.02% 2.60% -
  Horiz. % 137.42% 137.66% 134.45% 126.41% 110.83% 102.60% 100.00%
DPS 10.10 10.10 10.10 10.00 10.05 10.05 10.05 0.33%
  QoQ % 0.00% 0.00% 1.00% -0.50% 0.00% 0.00% -
  Horiz. % 100.50% 100.50% 100.50% 99.50% 100.00% 100.00% 100.00%
NAPS 2.9200 2.8800 2.8300 2.7300 2.7200 2.6700 2.6100 7.76%
  QoQ % 1.39% 1.77% 3.66% 0.37% 1.87% 2.30% -
  Horiz. % 111.88% 110.34% 108.43% 104.60% 104.21% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 204.26 202.45 199.71 191.11 181.95 178.43 176.11 10.38%
  QoQ % 0.89% 1.37% 4.50% 5.03% 1.97% 1.32% -
  Horiz. % 115.98% 114.96% 113.40% 108.52% 103.32% 101.32% 100.00%
EPS 29.56 29.61 28.92 27.20 23.84 22.05 21.51 23.58%
  QoQ % -0.17% 2.39% 6.32% 14.09% 8.12% 2.51% -
  Horiz. % 137.42% 137.66% 134.45% 126.45% 110.83% 102.51% 100.00%
DPS 10.10 10.10 10.10 10.00 10.05 10.05 10.05 0.33%
  QoQ % 0.00% 0.00% 1.00% -0.50% 0.00% 0.00% -
  Horiz. % 100.50% 100.50% 100.50% 99.50% 100.00% 100.00% 100.00%
NAPS 2.9200 2.8800 2.8294 2.7309 2.7205 2.6679 2.6109 7.74%
  QoQ % 1.39% 1.79% 3.61% 0.38% 1.97% 2.18% -
  Horiz. % 111.84% 110.31% 108.37% 104.60% 104.20% 102.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8500 1.8600 1.5800 1.6800 1.7500 1.6500 1.3300 -
P/RPS 0.91 0.92 0.79 0.88 0.96 0.92 0.76 12.75%
  QoQ % -1.09% 16.46% -10.23% -8.33% 4.35% 21.05% -
  Horiz. % 119.74% 121.05% 103.95% 115.79% 126.32% 121.05% 100.00%
P/EPS 6.26 6.28 5.46 6.18 7.34 7.48 6.18 0.86%
  QoQ % -0.32% 15.02% -11.65% -15.80% -1.87% 21.04% -
  Horiz. % 101.29% 101.62% 88.35% 100.00% 118.77% 121.04% 100.00%
EY 15.98 15.92 18.31 16.18 13.62 13.37 16.17 -0.78%
  QoQ % 0.38% -13.05% 13.16% 18.80% 1.87% -17.32% -
  Horiz. % 98.82% 98.45% 113.23% 100.06% 84.23% 82.68% 100.00%
DY 5.46 5.43 6.39 5.95 5.74 6.09 7.56 -19.49%
  QoQ % 0.55% -15.02% 7.39% 3.66% -5.75% -19.44% -
  Horiz. % 72.22% 71.83% 84.52% 78.70% 75.93% 80.56% 100.00%
P/NAPS 0.63 0.65 0.56 0.62 0.64 0.62 0.51 15.11%
  QoQ % -3.08% 16.07% -9.68% -3.12% 3.23% 21.57% -
  Horiz. % 123.53% 127.45% 109.80% 121.57% 125.49% 121.57% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.6900 1.8600 1.8000 1.6300 1.6100 1.6800 1.3800 -
P/RPS 0.83 0.92 0.90 0.85 0.89 0.94 0.78 4.23%
  QoQ % -9.78% 2.22% 5.88% -4.49% -5.32% 20.51% -
  Horiz. % 106.41% 117.95% 115.38% 108.97% 114.10% 120.51% 100.00%
P/EPS 5.72 6.28 6.22 5.99 6.75 7.61 6.42 -7.40%
  QoQ % -8.92% 0.96% 3.84% -11.26% -11.30% 18.54% -
  Horiz. % 89.10% 97.82% 96.88% 93.30% 105.14% 118.54% 100.00%
EY 17.49 15.92 16.07 16.68 14.81 13.14 15.58 8.01%
  QoQ % 9.86% -0.93% -3.66% 12.63% 12.71% -15.66% -
  Horiz. % 112.26% 102.18% 103.15% 107.06% 95.06% 84.34% 100.00%
DY 5.98 5.43 5.61 6.13 6.24 5.98 7.28 -12.28%
  QoQ % 10.13% -3.21% -8.48% -1.76% 4.35% -17.86% -
  Horiz. % 82.14% 74.59% 77.06% 84.20% 85.71% 82.14% 100.00%
P/NAPS 0.58 0.65 0.64 0.60 0.59 0.63 0.53 6.19%
  QoQ % -10.77% 1.56% 6.67% 1.69% -6.35% 18.87% -
  Horiz. % 109.43% 122.64% 120.75% 113.21% 111.32% 118.87% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS