Highlights

[UMS] QoQ TTM Result on 2012-09-30 [#4]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     16.77%    YoY -     11.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 85,799 85,522 83,409 81,773 82,196 83,114 82,377 2.75%
  QoQ % 0.32% 2.53% 2.00% -0.51% -1.10% 0.89% -
  Horiz. % 104.15% 103.82% 101.25% 99.27% 99.78% 100.89% 100.00%
PBT 18,828 18,415 17,568 17,074 14,881 15,769 15,465 14.03%
  QoQ % 2.24% 4.82% 2.89% 14.74% -5.63% 1.97% -
  Horiz. % 121.75% 119.08% 113.60% 110.40% 96.22% 101.97% 100.00%
Tax -4,077 -3,916 -4,064 -3,871 -3,570 -3,680 -3,361 13.75%
  QoQ % -4.11% 3.64% -4.99% -8.43% 2.99% -9.49% -
  Horiz. % 121.30% 116.51% 120.92% 115.17% 106.22% 109.49% 100.00%
NP 14,751 14,499 13,504 13,203 11,311 12,089 12,104 14.11%
  QoQ % 1.74% 7.37% 2.28% 16.73% -6.44% -0.12% -
  Horiz. % 121.87% 119.79% 111.57% 109.08% 93.45% 99.88% 100.00%
NP to SH 14,689 14,454 13,447 13,152 11,263 12,027 12,048 14.14%
  QoQ % 1.63% 7.49% 2.24% 16.77% -6.35% -0.17% -
  Horiz. % 121.92% 119.97% 111.61% 109.16% 93.48% 99.83% 100.00%
Tax Rate 21.65 % 21.27 % 23.13 % 22.67 % 23.99 % 23.34 % 21.73 % -0.25%
  QoQ % 1.79% -8.04% 2.03% -5.50% 2.78% 7.41% -
  Horiz. % 99.63% 97.88% 106.44% 104.33% 110.40% 107.41% 100.00%
Total Cost 71,048 71,023 69,905 68,570 70,885 71,025 70,273 0.73%
  QoQ % 0.04% 1.60% 1.95% -3.27% -0.20% 1.07% -
  Horiz. % 101.10% 101.07% 99.48% 97.58% 100.87% 101.07% 100.00%
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 0 0 0 0 4,068 4,108 4,108 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.99% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.01% 100.00% 100.00%
Div Payout % - % - % - % - % 36.12 % 34.16 % 34.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.74% 0.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 105.92% 100.18% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 129,801 130,208 127,359 124,511 118,001 118,814 117,187 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
NOSH 40,690 40,690 40,690 40,690 40,690 40,690 40,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.19 % 16.95 % 16.19 % 16.15 % 13.76 % 14.55 % 14.69 % 11.06%
  QoQ % 1.42% 4.69% 0.25% 17.37% -5.43% -0.95% -
  Horiz. % 117.02% 115.38% 110.21% 109.94% 93.67% 99.05% 100.00%
ROE 11.32 % 11.10 % 10.56 % 10.56 % 9.54 % 10.12 % 10.28 % 6.64%
  QoQ % 1.98% 5.11% 0.00% 10.69% -5.73% -1.56% -
  Horiz. % 110.12% 107.98% 102.72% 102.72% 92.80% 98.44% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 210.86 210.18 204.99 200.97 202.01 204.26 202.45 2.75%
  QoQ % 0.32% 2.53% 2.00% -0.51% -1.10% 0.89% -
  Horiz. % 104.15% 103.82% 101.25% 99.27% 99.78% 100.89% 100.00%
EPS 36.10 35.52 33.05 32.32 27.68 29.56 29.61 14.14%
  QoQ % 1.63% 7.47% 2.26% 16.76% -6.36% -0.17% -
  Horiz. % 121.92% 119.96% 111.62% 109.15% 93.48% 99.83% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 10.10 10.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.99% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.01% 100.00% 100.00%
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,690
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 210.86 210.18 204.99 200.97 202.01 204.26 202.45 2.75%
  QoQ % 0.32% 2.53% 2.00% -0.51% -1.10% 0.89% -
  Horiz. % 104.15% 103.82% 101.25% 99.27% 99.78% 100.89% 100.00%
EPS 36.10 35.52 33.05 32.32 27.68 29.56 29.61 14.14%
  QoQ % 1.63% 7.47% 2.26% 16.76% -6.36% -0.17% -
  Horiz. % 121.92% 119.96% 111.62% 109.15% 93.48% 99.83% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 10.10 10.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.99% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.01% 100.00% 100.00%
NAPS 3.1900 3.2000 3.1300 3.0600 2.9000 2.9200 2.8800 7.06%
  QoQ % -0.31% 2.24% 2.29% 5.52% -0.68% 1.39% -
  Horiz. % 110.76% 111.11% 108.68% 106.25% 100.69% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.1700 2.0000 1.9600 1.8600 1.8800 1.8500 1.8600 -
P/RPS 1.03 0.95 0.96 0.93 0.93 0.91 0.92 7.83%
  QoQ % 8.42% -1.04% 3.23% 0.00% 2.20% -1.09% -
  Horiz. % 111.96% 103.26% 104.35% 101.09% 101.09% 98.91% 100.00%
P/EPS 6.01 5.63 5.93 5.75 6.79 6.26 6.28 -2.89%
  QoQ % 6.75% -5.06% 3.13% -15.32% 8.47% -0.32% -
  Horiz. % 95.70% 89.65% 94.43% 91.56% 108.12% 99.68% 100.00%
EY 16.64 17.76 16.86 17.38 14.72 15.98 15.92 3.00%
  QoQ % -6.31% 5.34% -2.99% 18.07% -7.88% 0.38% -
  Horiz. % 104.52% 111.56% 105.90% 109.17% 92.46% 100.38% 100.00%
DY 0.00 0.00 0.00 0.00 5.32 5.46 5.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.56% 0.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.97% 100.55% 100.00%
P/NAPS 0.68 0.63 0.63 0.61 0.65 0.63 0.65 3.06%
  QoQ % 7.94% 0.00% 3.28% -6.15% 3.17% -3.08% -
  Horiz. % 104.62% 96.92% 96.92% 93.85% 100.00% 96.92% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 28/08/12 21/05/12 27/02/12 -
Price 2.4800 2.0400 1.8500 1.9000 2.0300 1.6900 1.8600 -
P/RPS 1.18 0.97 0.90 0.95 1.00 0.83 0.92 18.07%
  QoQ % 21.65% 7.78% -5.26% -5.00% 20.48% -9.78% -
  Horiz. % 128.26% 105.43% 97.83% 103.26% 108.70% 90.22% 100.00%
P/EPS 6.87 5.74 5.60 5.88 7.33 5.72 6.28 6.17%
  QoQ % 19.69% 2.50% -4.76% -19.78% 28.15% -8.92% -
  Horiz. % 109.39% 91.40% 89.17% 93.63% 116.72% 91.08% 100.00%
EY 14.56 17.41 17.86 17.01 13.64 17.49 15.92 -5.78%
  QoQ % -16.37% -2.52% 5.00% 24.71% -22.01% 9.86% -
  Horiz. % 91.46% 109.36% 112.19% 106.85% 85.68% 109.86% 100.00%
DY 0.00 0.00 0.00 0.00 4.93 5.98 5.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -17.56% 10.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 90.79% 110.13% 100.00%
P/NAPS 0.78 0.64 0.59 0.62 0.70 0.58 0.65 12.94%
  QoQ % 21.87% 8.47% -4.84% -11.43% 20.69% -10.77% -
  Horiz. % 120.00% 98.46% 90.77% 95.38% 107.69% 89.23% 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.
 


 

112  86  337  1776 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.49+0.01 
 KEYASIC 0.08+0.015 
 UCREST 0.175+0.03 
 LAYHONG 0.52+0.015 
 XINGHE 0.250.00 
 MPAY 0.12+0.01 
 CUSCAPI 0.185+0.01 
 MTAG 0.555+0.015 
 ELSOFT 1.06+0.03 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers