Highlights

[UMS] QoQ TTM Result on 2010-12-31 [#1]

Stock [UMS]: UMS HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     2.49%    YoY -     19.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 81,263 77,761 74,035 72,602 71,661 69,840 70,049 10.40%
  QoQ % 4.50% 5.03% 1.97% 1.31% 2.61% -0.30% -
  Horiz. % 116.01% 111.01% 105.69% 103.64% 102.30% 99.70% 100.00%
PBT 15,127 14,075 12,667 11,850 11,502 10,536 10,161 30.35%
  QoQ % 7.47% 11.12% 6.89% 3.03% 9.17% 3.69% -
  Horiz. % 148.87% 138.52% 124.66% 116.62% 113.20% 103.69% 100.00%
Tax -3,291 -2,935 -2,898 -2,820 -2,685 -2,850 -2,819 10.86%
  QoQ % -12.13% -1.28% -2.77% -5.03% 5.79% -1.10% -
  Horiz. % 116.74% 104.11% 102.80% 100.04% 95.25% 101.10% 100.00%
NP 11,836 11,140 9,769 9,030 8,817 7,686 7,342 37.45%
  QoQ % 6.25% 14.03% 8.18% 2.42% 14.72% 4.69% -
  Horiz. % 161.21% 151.73% 133.06% 122.99% 120.09% 104.69% 100.00%
NP to SH 11,766 11,067 9,702 8,972 8,754 7,630 7,289 37.57%
  QoQ % 6.32% 14.07% 8.14% 2.49% 14.73% 4.68% -
  Horiz. % 161.42% 151.83% 133.10% 123.09% 120.10% 104.68% 100.00%
Tax Rate 21.76 % 20.85 % 22.88 % 23.80 % 23.34 % 27.05 % 27.74 % -14.93%
  QoQ % 4.36% -8.87% -3.87% 1.97% -13.72% -2.49% -
  Horiz. % 78.44% 75.16% 82.48% 85.80% 84.14% 97.51% 100.00%
Total Cost 69,427 66,621 64,266 63,572 62,844 62,154 62,707 7.02%
  QoQ % 4.21% 3.66% 1.09% 1.16% 1.11% -0.88% -
  Horiz. % 110.72% 106.24% 102.49% 101.38% 100.22% 99.12% 100.00%
Net Worth 115,126 111,118 110,696 108,557 106,237 102,900 102,826 7.82%
  QoQ % 3.61% 0.38% 1.97% 2.18% 3.24% 0.07% -
  Horiz. % 111.96% 108.06% 107.65% 105.57% 103.32% 100.07% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,108 4,070 4,090 4,090 4,090 2,046 2,046 59.09%
  QoQ % 0.94% -0.50% 0.00% 0.00% 99.90% -0.00% -
  Horiz. % 200.78% 198.91% 199.90% 199.90% 199.90% 100.00% 100.00%
Div Payout % 34.92 % 36.78 % 42.16 % 45.59 % 46.73 % 26.82 % 28.07 % 15.65%
  QoQ % -5.06% -12.76% -7.52% -2.44% 74.24% -4.45% -
  Horiz. % 124.40% 131.03% 150.20% 162.42% 166.48% 95.55% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 115,126 111,118 110,696 108,557 106,237 102,900 102,826 7.82%
  QoQ % 3.61% 0.38% 1.97% 2.18% 3.24% 0.07% -
  Horiz. % 111.96% 108.06% 107.65% 105.57% 103.32% 100.07% 100.00%
NOSH 40,680 40,702 40,697 40,658 40,703 40,672 40,642 0.06%
  QoQ % -0.05% 0.01% 0.10% -0.11% 0.08% 0.07% -
  Horiz. % 100.09% 100.15% 100.13% 100.04% 100.15% 100.07% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.57 % 14.33 % 13.20 % 12.44 % 12.30 % 11.01 % 10.48 % 24.54%
  QoQ % 1.67% 8.56% 6.11% 1.14% 11.72% 5.06% -
  Horiz. % 139.03% 136.74% 125.95% 118.70% 117.37% 105.06% 100.00%
ROE 10.22 % 9.96 % 8.76 % 8.26 % 8.24 % 7.41 % 7.09 % 27.58%
  QoQ % 2.61% 13.70% 6.05% 0.24% 11.20% 4.51% -
  Horiz. % 144.15% 140.48% 123.55% 116.50% 116.22% 104.51% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 199.76 191.05 181.92 178.57 176.05 171.71 172.35 10.33%
  QoQ % 4.56% 5.02% 1.88% 1.43% 2.53% -0.37% -
  Horiz. % 115.90% 110.85% 105.55% 103.61% 102.15% 99.63% 100.00%
EPS 28.92 27.19 23.84 22.07 21.51 18.76 17.93 37.49%
  QoQ % 6.36% 14.05% 8.02% 2.60% 14.66% 4.63% -
  Horiz. % 161.29% 151.65% 132.96% 123.09% 119.97% 104.63% 100.00%
DPS 10.10 10.00 10.05 10.05 10.05 5.03 5.03 59.09%
  QoQ % 1.00% -0.50% 0.00% 0.00% 99.80% 0.00% -
  Horiz. % 200.80% 198.81% 199.80% 199.80% 199.80% 100.00% 100.00%
NAPS 2.8300 2.7300 2.7200 2.6700 2.6100 2.5300 2.5300 7.75%
  QoQ % 3.66% 0.37% 1.87% 2.30% 3.16% 0.00% -
  Horiz. % 111.86% 107.91% 107.51% 105.53% 103.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,727
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 199.71 191.11 181.95 178.43 176.11 171.64 172.15 10.40%
  QoQ % 4.50% 5.03% 1.97% 1.32% 2.60% -0.30% -
  Horiz. % 116.01% 111.01% 105.69% 103.65% 102.30% 99.70% 100.00%
EPS 28.92 27.20 23.84 22.05 21.51 18.75 17.91 37.60%
  QoQ % 6.32% 14.09% 8.12% 2.51% 14.72% 4.69% -
  Horiz. % 161.47% 151.87% 133.11% 123.12% 120.10% 104.69% 100.00%
DPS 10.10 10.00 10.05 10.05 10.05 5.03 5.03 59.09%
  QoQ % 1.00% -0.50% 0.00% 0.00% 99.80% 0.00% -
  Horiz. % 200.80% 198.81% 199.80% 199.80% 199.80% 100.00% 100.00%
NAPS 2.8294 2.7309 2.7205 2.6679 2.6109 2.5289 2.5271 7.82%
  QoQ % 3.61% 0.38% 1.97% 2.18% 3.24% 0.07% -
  Horiz. % 111.96% 108.06% 107.65% 105.57% 103.32% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.5800 1.6800 1.7500 1.6500 1.3300 1.1900 1.3900 -
P/RPS 0.79 0.88 0.96 0.92 0.76 0.69 0.81 -1.65%
  QoQ % -10.23% -8.33% 4.35% 21.05% 10.14% -14.81% -
  Horiz. % 97.53% 108.64% 118.52% 113.58% 93.83% 85.19% 100.00%
P/EPS 5.46 6.18 7.34 7.48 6.18 6.34 7.75 -20.81%
  QoQ % -11.65% -15.80% -1.87% 21.04% -2.52% -18.19% -
  Horiz. % 70.45% 79.74% 94.71% 96.52% 79.74% 81.81% 100.00%
EY 18.31 16.18 13.62 13.37 16.17 15.76 12.90 26.27%
  QoQ % 13.16% 18.80% 1.87% -17.32% 2.60% 22.17% -
  Horiz. % 141.94% 125.43% 105.58% 103.64% 125.35% 122.17% 100.00%
DY 6.39 5.95 5.74 6.09 7.56 4.23 3.62 46.01%
  QoQ % 7.39% 3.66% -5.75% -19.44% 78.72% 16.85% -
  Horiz. % 176.52% 164.36% 158.56% 168.23% 208.84% 116.85% 100.00%
P/NAPS 0.56 0.62 0.64 0.62 0.51 0.47 0.55 1.21%
  QoQ % -9.68% -3.12% 3.23% 21.57% 8.51% -14.55% -
  Horiz. % 101.82% 112.73% 116.36% 112.73% 92.73% 85.45% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 24/02/11 25/11/10 27/08/10 26/05/10 -
Price 1.8000 1.6300 1.6100 1.6800 1.3800 1.3000 1.2200 -
P/RPS 0.90 0.85 0.89 0.94 0.78 0.76 0.71 17.11%
  QoQ % 5.88% -4.49% -5.32% 20.51% 2.63% 7.04% -
  Horiz. % 126.76% 119.72% 125.35% 132.39% 109.86% 107.04% 100.00%
P/EPS 6.22 5.99 6.75 7.61 6.42 6.93 6.80 -5.77%
  QoQ % 3.84% -11.26% -11.30% 18.54% -7.36% 1.91% -
  Horiz. % 91.47% 88.09% 99.26% 111.91% 94.41% 101.91% 100.00%
EY 16.07 16.68 14.81 13.14 15.58 14.43 14.70 6.11%
  QoQ % -3.66% 12.63% 12.71% -15.66% 7.97% -1.84% -
  Horiz. % 109.32% 113.47% 100.75% 89.39% 105.99% 98.16% 100.00%
DY 5.61 6.13 6.24 5.98 7.28 3.87 4.12 22.83%
  QoQ % -8.48% -1.76% 4.35% -17.86% 88.11% -6.07% -
  Horiz. % 136.17% 148.79% 151.46% 145.15% 176.70% 93.93% 100.00%
P/NAPS 0.64 0.60 0.59 0.63 0.53 0.51 0.48 21.12%
  QoQ % 6.67% 1.69% -6.35% 18.87% 3.92% 6.25% -
  Horiz. % 133.33% 125.00% 122.92% 131.25% 110.42% 106.25% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers