Highlights

[UMS] QoQ TTM Result on 2012-06-30 [#3]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     -6.35%    YoY -     1.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 85,522 83,409 81,773 82,196 83,114 82,377 81,263 3.46%
  QoQ % 2.53% 2.00% -0.51% -1.10% 0.89% 1.37% -
  Horiz. % 105.24% 102.64% 100.63% 101.15% 102.28% 101.37% 100.00%
PBT 18,415 17,568 17,074 14,881 15,769 15,465 15,127 14.00%
  QoQ % 4.82% 2.89% 14.74% -5.63% 1.97% 2.23% -
  Horiz. % 121.74% 116.14% 112.87% 98.37% 104.24% 102.23% 100.00%
Tax -3,916 -4,064 -3,871 -3,570 -3,680 -3,361 -3,291 12.28%
  QoQ % 3.64% -4.99% -8.43% 2.99% -9.49% -2.13% -
  Horiz. % 118.99% 123.49% 117.62% 108.48% 111.82% 102.13% 100.00%
NP 14,499 13,504 13,203 11,311 12,089 12,104 11,836 14.47%
  QoQ % 7.37% 2.28% 16.73% -6.44% -0.12% 2.26% -
  Horiz. % 122.50% 114.09% 111.55% 95.56% 102.14% 102.26% 100.00%
NP to SH 14,454 13,447 13,152 11,263 12,027 12,048 11,766 14.69%
  QoQ % 7.49% 2.24% 16.77% -6.35% -0.17% 2.40% -
  Horiz. % 122.85% 114.29% 111.78% 95.72% 102.22% 102.40% 100.00%
Tax Rate 21.27 % 23.13 % 22.67 % 23.99 % 23.34 % 21.73 % 21.76 % -1.51%
  QoQ % -8.04% 2.03% -5.50% 2.78% 7.41% -0.14% -
  Horiz. % 97.75% 106.30% 104.18% 110.25% 107.26% 99.86% 100.00%
Total Cost 71,023 69,905 68,570 70,885 71,025 70,273 69,427 1.53%
  QoQ % 1.60% 1.95% -3.27% -0.20% 1.07% 1.22% -
  Horiz. % 102.30% 100.69% 98.77% 102.10% 102.30% 101.22% 100.00%
Net Worth 130,208 127,359 124,511 118,001 118,814 117,187 115,126 8.54%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.79% -
  Horiz. % 113.10% 110.63% 108.15% 102.50% 103.20% 101.79% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 4,068 4,108 4,108 4,108 -
  QoQ % 0.00% 0.00% 0.00% -0.99% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.01% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 36.12 % 34.16 % 34.10 % 34.92 % -
  QoQ % 0.00% 0.00% 0.00% 5.74% 0.18% -2.35% -
  Horiz. % 0.00% 0.00% 0.00% 103.44% 97.82% 97.65% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 130,208 127,359 124,511 118,001 118,814 117,187 115,126 8.54%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.79% -
  Horiz. % 113.10% 110.63% 108.15% 102.50% 103.20% 101.79% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,680 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.95 % 16.19 % 16.15 % 13.76 % 14.55 % 14.69 % 14.57 % 10.60%
  QoQ % 4.69% 0.25% 17.37% -5.43% -0.95% 0.82% -
  Horiz. % 116.33% 111.12% 110.84% 94.44% 99.86% 100.82% 100.00%
ROE 11.10 % 10.56 % 10.56 % 9.54 % 10.12 % 10.28 % 10.22 % 5.66%
  QoQ % 5.11% 0.00% 10.69% -5.73% -1.56% 0.59% -
  Horiz. % 108.61% 103.33% 103.33% 93.35% 99.02% 100.59% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 210.18 204.99 200.97 202.01 204.26 202.45 199.76 3.44%
  QoQ % 2.53% 2.00% -0.51% -1.10% 0.89% 1.35% -
  Horiz. % 105.22% 102.62% 100.61% 101.13% 102.25% 101.35% 100.00%
EPS 35.52 33.05 32.32 27.68 29.56 29.61 28.92 14.67%
  QoQ % 7.47% 2.26% 16.76% -6.36% -0.17% 2.39% -
  Horiz. % 122.82% 114.28% 111.76% 95.71% 102.21% 102.39% 100.00%
DPS 0.00 0.00 0.00 10.00 10.10 10.10 10.10 -
  QoQ % 0.00% 0.00% 0.00% -0.99% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.01% 100.00% 100.00% 100.00%
NAPS 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 2.8300 8.53%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.77% -
  Horiz. % 113.07% 110.60% 108.13% 102.47% 103.18% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 210.18 204.99 200.97 202.01 204.26 202.45 199.71 3.46%
  QoQ % 2.53% 2.00% -0.51% -1.10% 0.89% 1.37% -
  Horiz. % 105.24% 102.64% 100.63% 101.15% 102.28% 101.37% 100.00%
EPS 35.52 33.05 32.32 27.68 29.56 29.61 28.92 14.67%
  QoQ % 7.47% 2.26% 16.76% -6.36% -0.17% 2.39% -
  Horiz. % 122.82% 114.28% 111.76% 95.71% 102.21% 102.39% 100.00%
DPS 0.00 0.00 0.00 10.00 10.10 10.10 10.10 -
  QoQ % 0.00% 0.00% 0.00% -0.99% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.01% 100.00% 100.00% 100.00%
NAPS 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 2.8294 8.54%
  QoQ % 2.24% 2.29% 5.52% -0.68% 1.39% 1.79% -
  Horiz. % 113.10% 110.62% 108.15% 102.50% 103.20% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.0000 1.9600 1.8600 1.8800 1.8500 1.8600 1.5800 -
P/RPS 0.95 0.96 0.93 0.93 0.91 0.92 0.79 13.07%
  QoQ % -1.04% 3.23% 0.00% 2.20% -1.09% 16.46% -
  Horiz. % 120.25% 121.52% 117.72% 117.72% 115.19% 116.46% 100.00%
P/EPS 5.63 5.93 5.75 6.79 6.26 6.28 5.46 2.06%
  QoQ % -5.06% 3.13% -15.32% 8.47% -0.32% 15.02% -
  Horiz. % 103.11% 108.61% 105.31% 124.36% 114.65% 115.02% 100.00%
EY 17.76 16.86 17.38 14.72 15.98 15.92 18.31 -2.01%
  QoQ % 5.34% -2.99% 18.07% -7.88% 0.38% -13.05% -
  Horiz. % 97.00% 92.08% 94.92% 80.39% 87.27% 86.95% 100.00%
DY 0.00 0.00 0.00 5.32 5.46 5.43 6.39 -
  QoQ % 0.00% 0.00% 0.00% -2.56% 0.55% -15.02% -
  Horiz. % 0.00% 0.00% 0.00% 83.26% 85.45% 84.98% 100.00%
P/NAPS 0.63 0.63 0.61 0.65 0.63 0.65 0.56 8.16%
  QoQ % 0.00% 3.28% -6.15% 3.17% -3.08% 16.07% -
  Horiz. % 112.50% 112.50% 108.93% 116.07% 112.50% 116.07% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 24/11/11 -
Price 2.0400 1.8500 1.9000 2.0300 1.6900 1.8600 1.8000 -
P/RPS 0.97 0.90 0.95 1.00 0.83 0.92 0.90 5.12%
  QoQ % 7.78% -5.26% -5.00% 20.48% -9.78% 2.22% -
  Horiz. % 107.78% 100.00% 105.56% 111.11% 92.22% 102.22% 100.00%
P/EPS 5.74 5.60 5.88 7.33 5.72 6.28 6.22 -5.21%
  QoQ % 2.50% -4.76% -19.78% 28.15% -8.92% 0.96% -
  Horiz. % 92.28% 90.03% 94.53% 117.85% 91.96% 100.96% 100.00%
EY 17.41 17.86 17.01 13.64 17.49 15.92 16.07 5.48%
  QoQ % -2.52% 5.00% 24.71% -22.01% 9.86% -0.93% -
  Horiz. % 108.34% 111.14% 105.85% 84.88% 108.84% 99.07% 100.00%
DY 0.00 0.00 0.00 4.93 5.98 5.43 5.61 -
  QoQ % 0.00% 0.00% 0.00% -17.56% 10.13% -3.21% -
  Horiz. % 0.00% 0.00% 0.00% 87.88% 106.60% 96.79% 100.00%
P/NAPS 0.64 0.59 0.62 0.70 0.58 0.65 0.64 -
  QoQ % 8.47% -4.84% -11.43% 20.69% -10.77% 1.56% -
  Horiz. % 100.00% 92.19% 96.88% 109.38% 90.62% 101.56% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers